[TPC] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 44.13%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 442,638 458,713 331,532 245,442 244,929 223,171 138,030 21.41%
PBT 48,361 9,694 -17,688 -34,798 -11,102 10,491 4,449 48.78%
Tax -6,669 1,244 1,757 6,642 -1,102 -1,368 48 -
NP 41,692 10,938 -15,931 -28,156 -12,204 9,123 4,497 44.89%
-
NP to SH 41,692 10,938 -15,931 -28,156 -12,204 9,123 4,497 44.89%
-
Tax Rate 13.79% -12.83% - - - 13.04% -1.08% -
Total Cost 400,946 447,775 347,463 273,598 257,133 214,048 133,533 20.09%
-
Net Worth 117,128 77,058 64,728 86,305 81,828 95,856 86,504 5.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 30 - - - - - - -
Div Payout % 0.07% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 117,128 77,058 64,728 86,305 81,828 95,856 86,504 5.17%
NOSH 308,232 308,232 308,232 308,232 233,795 233,795 233,795 4.71%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.42% 2.38% -4.81% -11.47% -4.98% 4.09% 3.26% -
ROE 35.60% 14.19% -24.61% -32.62% -14.91% 9.52% 5.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 143.61 148.82 107.56 79.63 104.76 95.46 59.04 15.95%
EPS 13.53 3.55 -5.17 -9.13 -5.22 3.90 1.92 38.42%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.25 0.21 0.28 0.35 0.41 0.37 0.44%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 143.61 148.82 107.56 79.63 79.46 72.40 44.78 21.41%
EPS 13.53 3.55 -5.17 -9.13 -3.96 2.96 1.46 44.88%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.25 0.21 0.28 0.2655 0.311 0.2806 5.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.37 0.19 0.20 0.225 0.225 0.415 0.38 -
P/RPS 0.26 0.13 0.19 0.28 0.21 0.43 0.64 -13.92%
P/EPS 2.74 5.35 -3.87 -2.46 -4.31 10.64 19.76 -28.03%
EY 36.56 18.68 -25.84 -40.60 -23.20 9.40 5.06 38.99%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.95 0.80 0.64 1.01 1.03 -0.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 29/06/21 25/06/20 30/05/19 31/05/18 -
Price 0.415 0.26 0.20 0.20 0.255 0.41 0.355 -
P/RPS 0.29 0.17 0.19 0.25 0.24 0.43 0.60 -11.40%
P/EPS 3.07 7.33 -3.87 -2.19 -4.89 10.51 18.46 -25.82%
EY 32.59 13.65 -25.84 -45.67 -20.47 9.52 5.42 34.81%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 0.95 0.71 0.73 1.00 0.96 2.13%

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