[TPC] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 49.37%
YoY- 168.66%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 458,713 331,532 245,442 244,929 223,171 138,030 80,835 33.53%
PBT 9,694 -17,688 -34,798 -11,102 10,491 4,449 -4,244 -
Tax 1,244 1,757 6,642 -1,102 -1,368 48 738 9.08%
NP 10,938 -15,931 -28,156 -12,204 9,123 4,497 -3,506 -
-
NP to SH 10,938 -15,931 -28,156 -12,204 9,123 4,497 -3,506 -
-
Tax Rate -12.83% - - - 13.04% -1.08% - -
Total Cost 447,775 347,463 273,598 257,133 214,048 133,533 84,341 32.06%
-
Net Worth 77,058 64,728 86,305 81,828 95,856 86,504 67,722 2.17%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 77,058 64,728 86,305 81,828 95,856 86,504 67,722 2.17%
NOSH 308,232 308,232 308,232 233,795 233,795 233,795 225,741 5.32%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.38% -4.81% -11.47% -4.98% 4.09% 3.26% -4.34% -
ROE 14.19% -24.61% -32.62% -14.91% 9.52% 5.20% -5.18% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 148.82 107.56 79.63 104.76 95.46 59.04 35.81 26.78%
EPS 3.55 -5.17 -9.13 -5.22 3.90 1.92 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.28 0.35 0.41 0.37 0.30 -2.99%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 148.82 107.56 79.63 79.46 72.40 44.78 26.23 33.53%
EPS 3.55 -5.17 -9.13 -3.96 2.96 1.46 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.28 0.2655 0.311 0.2806 0.2197 2.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.19 0.20 0.225 0.225 0.415 0.38 0.485 -
P/RPS 0.13 0.19 0.28 0.21 0.43 0.64 1.35 -32.28%
P/EPS 5.35 -3.87 -2.46 -4.31 10.64 19.76 -31.23 -
EY 18.68 -25.84 -40.60 -23.20 9.40 5.06 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.80 0.64 1.01 1.03 1.62 -11.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 29/06/21 25/06/20 30/05/19 31/05/18 30/05/17 -
Price 0.26 0.20 0.20 0.255 0.41 0.355 0.46 -
P/RPS 0.17 0.19 0.25 0.24 0.43 0.60 1.28 -28.56%
P/EPS 7.33 -3.87 -2.19 -4.89 10.51 18.46 -29.62 -
EY 13.65 -25.84 -45.67 -20.47 9.52 5.42 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.95 0.71 0.73 1.00 0.96 1.53 -6.22%

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