[TPC] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 25.02%
YoY- 1306.96%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 406,236 276,181 242,984 243,562 188,104 89,553 85,039 29.76%
PBT 10,039 -42,622 -28,090 19,372 -2,423 -2,184 5,565 10.32%
Tax 1,940 5,601 1,233 -2,897 1,058 158 -1,906 -
NP 11,979 -37,021 -26,857 16,475 -1,365 -2,026 3,659 21.84%
-
NP to SH 11,979 -37,021 -26,857 16,475 -1,365 -2,026 3,659 21.84%
-
Tax Rate -19.32% - - 14.95% - - 34.25% -
Total Cost 394,257 313,202 269,841 227,087 189,469 91,579 81,380 30.06%
-
Net Worth 70,893 58,564 68,114 93,518 77,152 70,138 77,135 -1.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 70,893 58,564 68,114 93,518 77,152 70,138 77,135 -1.39%
NOSH 308,232 308,232 234,878 233,795 233,795 233,795 233,775 4.71%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.95% -13.40% -11.05% 6.76% -0.73% -2.26% 4.30% -
ROE 16.90% -63.21% -39.43% 17.62% -1.77% -2.89% 4.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 131.80 89.60 103.45 104.18 80.46 38.30 38.59 22.70%
EPS 3.89 -12.01 -11.43 7.05 -0.58 -0.87 1.66 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.29 0.40 0.33 0.30 0.35 -6.75%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 131.80 89.60 78.83 79.02 61.03 29.05 27.59 29.76%
EPS 3.89 -12.01 -8.71 5.34 -0.44 -0.66 1.19 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.221 0.3034 0.2503 0.2276 0.2502 -1.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.18 0.19 0.285 0.32 0.355 0.43 0.465 -
P/RPS 0.14 0.21 0.28 0.31 0.44 1.12 1.21 -30.18%
P/EPS 4.63 -1.58 -2.49 4.54 -60.80 -49.62 28.01 -25.90%
EY 21.59 -63.21 -40.12 22.02 -1.64 -2.02 3.57 34.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.98 0.80 1.08 1.43 1.33 -8.50%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 26/11/20 26/11/19 28/11/18 27/11/17 22/11/16 -
Price 0.195 0.18 0.25 0.325 0.36 0.39 0.53 -
P/RPS 0.15 0.20 0.24 0.31 0.45 1.02 1.37 -30.82%
P/EPS 5.02 -1.50 -2.19 4.61 -61.66 -45.00 31.92 -26.52%
EY 19.93 -66.73 -45.74 21.68 -1.62 -2.22 3.13 36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.86 0.81 1.09 1.30 1.51 -9.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment