Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
03-Nov-25 A+ - Developing Downgrade YES
05-Jun-25 AA- - Developing Maintain -
15-Jan-25 AA- - Stable Maintain -
12-Jul-24 AA- - Stable Maintain YES
12-Jan-24 AA- - Stable Maintain YES
About the Instrument

TPL Corp issued PP Sukuk amounting PKR 2,190mln in Jun22 to support the reprofiling of existing debt and acquire additional shares in group companies. The profit is being paid quarterly in arrears at the rate of 3M KIBOR + 2.25% per annum calculated on a 365 days basis on the outstanding principal amount. Principal redemption began in Dec 2024. The principal is being paid in six equal semi-annual installments commenced from 23-Dec-24 amounting to PKR 365mln each.

Rating Rationale

TPL Corp Limited is a holding company for TPL Group. As a holding company, TPL Corp maintains a broad investment portfolio across multiple sectors. Its key subsidiaries include TPL Trakker Limited (TPLT), offering customized digital mapping and tracking solutions; TPL Insurance Limited (TPLI), engaged in general insurance and Window Takaful operations; and TPL Properties Limited (TPLP), which has redefined its business model through the establishment of a REIT Management Company (RMC) and investment in TPL REIT Fund I. The group saw a major transformation when it sold off one of the signature towers Centrepoint via its real-estate arm TPL Properties Limited a 28-storey building located in Karachi. The Group made fresh investments and enhanced some of its existing investment avenues over the last couple of years. Most of these investments, indeed the sizeable ones, were made in the real estate sector. With the prevailing environment, the prospects appear subdued. Apart from that, no new dividend stream was built. TPL Life Insurance Limited achieved listing through a reverse merger with Dar Es Salaam Textile Mills Limited, while TPL E-Ventures focuses on venture capital investments in startups and fintech. More recently, in partnership with Abhi (Private) Limited, TPL Corp completed the acquisition of FINCA Microfinance Bank Limited, marking its strategic entry into the banking sector.
As a holding company, TPL had reliance on dividend income and capital gains. The dividend flow has not reached a significant level. Plus, the capital gains require intended transactions to mature, which is a time taking process, dependent on right pricing and time for execution. As a consequence, the business and financial risk profit the company has plummeted. The sponsor has been able to keep the company float. The capacity for personal financial support is inherently constrained and additionally, the exact quantum remains uncertain and there is always an element of unpredictability. In cognizance of this, the management is following a plan to divest some of its key assets to bridge the liability mismatch. A number of options to raise funds including right shares and financing against shares is also being pursued. Time is crucial, since delays would create more fiscal pressures. To monitor the progress, rating watch has been assigned to the ratings of the Company. Meanwhile, the outlook remains developing. The timely settlement of upcoming debt maturities remains important.
Principal repayments are to be made in Six equal semi-annual installments, two of which have already have been paid amounting to PKR 730mln. Interest is being paid Quarterly; thirteen quarterly profit payments amounting to PKR 1,312mln have been paid.

Key Rating Drivers

.

Issuer Profile
Profile

TPL Trakker Limited was incorporated in Pakistan on 04-Dec-08, as a private limited company under the repealed Companies Ordinance 1984 (now Companies Act, 2017). The Company was converted into Public Unlisted Company in 2009 and got listed on the Pakistan Stock Exchange Limited on 16-Jul-12. Effective November 24, 2017, the Company's name was officially changed to TPL Corp Limited ('TPL Corp' or 'the Company'). TPL Corp Limited serves as the holding company of the TPL Group, providing strategic oversight and governance across its diversified portfolio of subsidiaries. The principal activity of the Company is to make investments in the Group and other companies. The Company holds investments in 7 subsidiaries (out of which 4 are listed, 2 are unlisted, and 1 is an associate). Core subsidiaries continue to contribute to the group’s performance: TPL Trakker Ltd. (TPLT) offers customized digital mapping and tracking solutions; TPL Insurance Ltd. (TPLI), including Window Takaful operations, with future growth dependent on innovation, diversification, and adaptability; TPL Properties Ltd. (TPLP) redefined its business model by establishing a REIT Management Company (RMC) and investing in TPL REIT Fund I (proposed size: PKR 80 billion; raised: PKR 18.3 billion), which includes three key projects: The Mangrove, One Hoshang, and Technology Park. TPL Life Insurance Limited which got listed through reverse merger with Dar Es Salaam Textile Mills Limited, continues to offer comprehensive life and health products, while TPL Security (owned by TPL Trakker Limited) provides integrated security services, and TPL E-Ventures explores investment opportunities in startups and fintech. As of 9MFY25, the Company's investment book stands at PKR 8.9bln and constitutes ~ 95% of the Company’s total assets.


Ownership

TPL Holdings holds a major stake of ~ 62% in TPL Corp. Remaining shareholding lies with mutual funds (0.03%), Individuals (35%) and others (2.5%). The Company’s ownership structure is expected to remain stable in the foreseeable future, primarily due to its affiliation with the TPL Group, a well-established business conglomerate in Pakistan. The sponsors maintain effective control over the Company through their significant shareholding and strategic influence within the Group. Mr. Ali Jameel, an established entrepreneur, playing active roles in both strategic decision-making and day-to-day operations. The sponsors possess extensive and diversified business experience across multiple key sectors of the economy, including technology, property, investments, insurance, and the financial sector. Their strong business acumen and strategic foresight have enabled them to navigate various economic cycles effectively, mitigating risks while maintaining a consistent growth trajectory. This depth of experience has contributed significantly to the long-term resilience and expansion of the Group’s operations. TPL Holdings' main investments are consolidated in TPL Corp. As of 9MFY25, TPL Corp had a strong consolidated asset base of over ~PKR 28 billion, supported by an equity base of ~PKR 6.2 billion. The Company posted a consolidated topline of ~PKR 4.4 billion with a bottom line of net loss ~PKR 3.2 billion.


Governance

The Company exhibits a structured governance framework characterized by an seven-member board of directors, inclusive of the Chief Executive Officer. The board composition encompasses a blend of director classifications, comprising four non-executive directors, one executive director (the CEO), and two independent directors. Mr. Jameel Yusuf serves as the non-executive director and is also the chairman of board. Other non-independent directors include  Major General (Retired) Syed Zafar-ul-Hassan Naqvi, Mr. Bilal Alibhai, and Mr. Muhammad Shafi. Notably, two additional independent directors, Mr. Mark Dean and Mr. Nadeem Arshad, possess individual tenures exceeding ten years. The executive director role is held by Mr. Ali Jameel, who concurrently serves as the Company's Chief Executive Officer. The Board include finance, marketing, business experts and respected retired armed forces personnel. Their diverse backgrounds and varied expertise provide holistic guidance to the Company. Mr. Jameel Yusuf serves as the Chairman of the Board, bringing over two decades of diverse experience. He is the founder Chairman Emeritus of the Citizen-Police Liaison Committee (CPLC), a role he held from September 1989 to March 2003. Mr. Yusuf is also a founding trustee of "PANAH," a shelter for women in distress, and a member of the Advisory Council Fellowship Fund for Pakistan (FFFP) and the Woodrow Wilson International Centre for Scholars (WWC) since 2004. His contributions have been recognized through numerous accolades, including the Presidential Award "Sitara-e-Shujaat" (1992) and a nomination for the First United Nations Vienna Civil Society Award (1999). In alignment with effective corporate governance practices, the Company has constituted an appropriately sized Board, supported by two key committees — the Audit Committee and the Human Resource & Remuneration Committee. During FY24, five Board meetings were held, enabling the Board to effectively discharge its oversight responsibilities. The minutes of these meetings were formally recorded and well-documented. In the same period, the Audit Committee convened four meetings, while the Human Resource & Remuneration Committee held one meeting with strong attendance by all members. This structured approach reflects the Company’s commitment to board effectiveness. The Company has established a strong system of internal and financial controls to protect its assets, prevent fraud, and ensure compliance with legal regulations. This control framework is regularly reviewed and monitored by the Internal Audit function, established by the Board Audit Committee. The previous external auditor of the Company "BDO Ebrahim & Co." gave an unqualified opinion and review report on financial statements for the year ended June 24. During FY25, the Company has changed its auditors to M/s. Grant Thornton Anjum Rahman Chartered Accountants. The Company is QCR rated and is placed in ‘category A’ of SBP’s panel of auditors.


Management


The management control of the Company is vested with TPL Group and is supported by a well-defined and structured reporting framework, comprising several key departments to ensure the smooth flow of operations. These departments are further divided into various subdivisions, facilitating clear reporting lines across all levels of the organization. The reporting structure is designed to enhance transparency and ensure that all departments and functions remain aligned with the Company’s strategic objectives. All department heads, including the CFO, report directly to the Company's CEO. Mr. Ali Jameel serves as the CEO of TPL Corp Limited and TPL Properties Limited, holding directorial positions in TPL Investment Management Limited (Abu Dhabi Global Markets licensed), TPL REIT Management Company Limited, TPL Insurance Limited, and TPL Life Insurance Limited. His prior advisory roles include the Board of Investment, Economic Advisory Council, and various task forces within Pakistan's IT and telecommunication sectors. He has also served on the boards of the State Bank of Pakistan, TRG Pakistan Limited, and Agriauto Industries Limited. Mr. Jameel is the Founding Sponsor of TRG Pakistan Ltd. (comprising Afiniti and Ibex), TPL Insurance Limited, TPL Properties Limited, and TPL Trakker Limited. He also serves on the Senior Advisory Board of the London School of Economics (South Asia Centre) and the Board of Governors of the Patient Aid Foundation of Jinnah Hospital. Mr. Junaid Jalil having experience of more than 20 years, serves as the CFO of the Company. Mr. Hashim Sadiq Ali serves the Company as the Chief Internal Auditor. The Company benefits from a management team characterized by significant collective experience within their respective domains. This depth of professional tenure contributes to the operational and strategic execution capabilities of the organization. Management team’s long association with the Company, barring few new positions, with the Group, bodes well for overall growth. TPL Corp practices fortnightly performance review meetings attended by respective department heads. The Company maintains an internal audit function that operates in accordance with the Code of Corporate Governance. This function plays a critical role in evaluating and enhancing the effectiveness of the Company’s internal controls, risk management processes, and governance practices, ensuring compliance with regulatory requirements and industry standards.


Business Risk

The investments of TPL include TPL Life insurance, TPL Trakker (providing customized digital mapping and tracking solutions), TPL Insurance Ltd., TPL Properties Ltd, which redefined its business model by establishing a REIT Management Company (RMC) and investing in TPL REIT Fund I (proposed size: PKR 80 billion; raised: PKR 18.3 billion). TPLRMC’s first hybrid Shariah-compliant REIT, “TPL REIT Fund I,” encompasses three major projects: Mangrove—a waterfront mid-rise community (NMC Pvt. Ltd.); One Hoshang—luxury residential units (HKC Pvt. Ltd.); and Technology Park—a commercial office and business hotel project (TTZ Pvt. Ltd.). Investments TPL E- ventures in explores opportunities in startups and fintech. Recently, TPL Corp, in strategic partnership with Abhi (Private) Limited, successfully completed the acquisition of FINCA Microfinance Bank Limited (now renamed Abhi Microfinance Bank Limited). All these investments represent prominent entities in their respective sectors, and several have demonstrated commendable growth. However, despite this diversification and expansion, cash flow generation back to the holding company has nearly stalled. The Company has a well-balanced portfolio. The Company's core investments are in listed subsidiaries and strategic investments are in unlisted related parties (subsidiaries and associate). The Company does not hold a trading portfolio. Thus, the marketability/liquidity element of the portfolio constitutes of listed companies only with the market value of ~PKR 8.2bln as of 9MFY25, providing a cushion to generate liquidity. The primary sources of cash inflows for TPL Corp include: (i) dividend income from subsidiaries and associates, and (ii) proceeds from divestment of investments. Holding companies rely on their investments for cash returns in the form of dividends or capital gains— especially crucial when the holding company has assumed debt to fund its subsidiaries. Over the past few years, TPL Corp has been unable to receive sufficient dividends from its investments to meet its financial obligations.As result, during 9MFY25 the Company reported a net loss of ~PKR 725mln, compared to a net loss of ~PKR 959mln in the corresponding period last year. A stable and recurring dividend stream is yet to be established.


Financial Risk

No dividend income was received from the core operations of subsidiaries during the period, which constrained overall cash generation. Consequently, the Company’s cash flows remained subdued, with limited inflows from operating activities. The Company continues to rely heavily on financial support from its sponsor, TPL Holdings (Pvt.) Limited, to meet its debt obligations, leading to delays in repayments. During 9MFY25, total cash flows stood at PKR -43 million, while operating cash flows improved to PKR 907mln, primarily supported by sponsor funding of PKR 1.6bln to facilitate the two initial semi-annual principal payments of PPTFC and PP Sukuk. Finance costs declined to PKR 691 million, mainly due to lower markup rates and partial principal repayments against these instruments. However, coverages weakened to -0.1x (9MFY24: 0.2x), reflecting limited capacity to service interest obligations through operating income and highlighting elevated debt servicing pressure alongside constrained financial flexibility. The Company's accumulated losses have continued to rise, primarily due to the absence of stable revenue streams coupled with escalating operating and financing costs. However, TPL Corp’s leverage position improved, with the debt-to-equity ratio declining to 68% during 9MFY25 (FY24: ~85%), driven by an increase in total equity following the injection of a subordinated loan by the sponsors. To meet financing requirements for its subsidiaries/associated companies and to settle inter-company balances TPL Corp raised debt through various financing arrangements including two debt instruments: a PPTFC of PKR 2,265mln (currently outstanding at PKR 1,510 mln) and a Sukuk of PKR 2,190mln (currently outstanding at PKR 1,460mln). These instruments require quarterly interest payments and semi-annual principal repayments. The most recent principal repayments during June-25 faced challenges due to a lack of liquidity on the Company’s balance sheet and unpredictable timing of sponsor fund injections. Total debt of the Company stood at ~PKR 4,474mln during 9MFY25 (FY24: ~PKR 4,767mln) with the equity base of PKR 2,087mln (FY24: PKR 805mln). On a consolidated basis, Company's shareholders' equity stood at PKR 6,279mln of 9MFY25, down from PKR 8,554mln in FY24 & revenue stood at ~PKR 4.4bln during 9MFY25 (9MFY24: ~PKR 4.4bln). The Company’s total assets showed a decrease of 1,901mln i.e. declining to PKR28 bln in 9MFY25, compared to PKR 30bln in FY24. Furthermore, the Company’s total consolidated debt stood at PKR 6.6bln in 9MFY25.


Instrument Rating Considerations
About the Instrument

TPL Corp issued PP Sukuk amounting PKR 2,190mln in Jun22 to support the reprofiling of existing debt and acquire additional shares in group companies. The profit is being paid semi-annually in arrears at the rate of 3M KIBOR + 2.25% per annum calculated on a 365 days basis on the outstanding principal amount. The principal is also being paid in six equal semi-annual installments commenced from 23-Dec-24 amounting to PKR 365mln each. Total markup of PKR 1,312mln and total principal of PKR 730mln has been paid till date. 


Relative Seniority/Subordination of Instrument

The claims of the instrument holders will rank superior to the claims of ordinary shareholders.


Credit Enhancement

Sukuk is secured by way of i) shares of TPL Properties, shares of TPL Trakker, shares of TPL Life Insurance and TPL REIT units and iii) insurance guarantee. The securities pledged against the instrument are TPL Properties Limited (116.7mln shares), TPL Trakker Limited (15.5 mln shares), TPL Life Insurance (33mln shares) and TPL REIT (25.74mln units) with the initial margin maintained by the Company at 50% while the Company is required to maintain at least 30% margin at all times. The DPA is being held under exclusive lien for the benefit of the Participating Institution(s). If a day before prior to the payment date, the DPA does not have enough funds to cover the upcoming installment, the issue agent may liquidate the equity securities pledged with the issue agent equivalent to the short fall amount to cover the upcoming installment after giving prior notice of 15 days to the Issuer. This will be secondary to Takaful Guarantee. This event would initiate a cure period, without invoking the event of default, to manage all modalities and transfer of installment in DPA in a timely manner. Maximum length of the cure period can be 15 days. The cure period availed would attract mark-up at the rate of 3M KIBOR + 250 bps.


 
 

Nov-25

www.pacra.com


Mar-25
9M
Jun-24
12M
Jun-23
12M
Jun-22
12M
Management Audited Audited Audited
A. BALANCE SHEET
1. Investments 0 5 193 138
2. Related Party Investments 9,145 6,320 9,952 11,332
3. Non-Current Assets 98 149 218 287
4. Current Assets 128 198 301 315
5. Total Assets 9,370 6,671 10,664 12,073
6. Current Liabilities 609 514 422 410
7. Borrowings 4,525 4,854 4,946 5,095
8. Related Party Exposure 2,149 2,498 1,157 250
9. Non-Current Liabilities 0 0 0 0
10. Net Assets 2,087 (1,195) 4,140 6,319
11. Shareholders' Equity 2,087 (1,195) 4,140 6,319
B. INCOME STATEMENT
1. Total Investment Income 72 308 479 29
a. Cost of Investments (692) (1,488) (1,095) (463)
2. Net Investment Income (620) (1,180) (615) (434)
a. Other Income 0 0 0 0
b. Operating Expenses (106) (170) (185) (166)
4. Profit or (Loss) before Interest and Tax (726) (1,350) (801) (601)
a. Taxation 0 (48) (63) (8)
6. Net Income Or (Loss) (726) (1,399) (864) (608)
C. CASH FLOW STATEMENT
a. Total Cash Flow (43) 179 315 (134)
b. Net Cash from Operating Activities before Working Capital Changes (677) (1,035) (679) (496)
c. Changes in Working Capital 1,584 (725) 817 (1,138)
1. Net Cash provided by Operating Activities 907 (1,760) 139 (1,634)
2. Net Cash (Used in) or Available From Investing Activities (573) (286) (95) (941)
3. Net increase (decrease) in long term borrowings (779) (33) 54 3,501
4. Net Cash (Used in) or Available From Financing Activities (338) 1,890 (172) 2,864
5. Net Cash generated or (Used) during the period (5) (156) (128) 289
D. RATIO ANALYSIS
1. Performance
a. Asset Concentration (Market Value of Largest Investment / Market Value of Equity Investments) N/A 45.6% 45.6% 43.2%
b. Core Investments / Market Value of Equity Investments N/A 0.0% 0.0% 0.0%
c. Marketable Investments / Total Investments at Market Value 0.0% 0.0% 0.0% 0.0%
2. Coverages
a. TCF / Finance Cost -0.1 0.1 0.3 -0.3
b. TCF / Finance Cost + CMLTB -0.0 0.1 0.3 -0.3
c. Loan to Value (Funding / Market Value of Equity Investments ) N/A 0.6 0.4 0.4
3. Capital Structure (Total Debt/Total Debt+Equity)
a. Leveraging [Funding / (Funding + Shareholders' Equity] 68.4% 121.1% 54.4% 44.6%
b. (Funding + Off Balance Sheet Exposure) / Shareholders' Equity 216.8% -573.7% 119.5% 80.6%

Nov-25

www.pacra.com

Nov-25

www.pacra.com

  1. Rating Team Statements
    1. Rating is just an opinion about the creditworthiness of the entity and does not constitute a recommendation to buy, hold, or sell any security of the entity rated or to buy, hold, or sell the security rated, as the case may be. (Chapter III; 14-3-(x))
    2. Conflict of Interest
      1. The Rating Team or any of their family members have no interest in this rating (Chapter III; 12-2-(j))
      2. PACRA, the analysts involved in the rating process, and members of its rating committee and their family members do not have any conflict of interest relating to the rating done by them (Chapter III; 12-2-(e) & (k))
      3. The analyst is not a substantial shareholder of the customer being rated by PACRA [Annexure F; d-(ii)]
      4. Explanation: for the purpose of the above clause, the term "family members" shall include only those family members who are dependent on the analyst and members of the rating committee.
  2. Restrictions
    1. No director, officer, or employee of PACRA communicates the information acquired by him for use for rating purposes to any other person, except where required under law to do so. (Chapter III; 10-(5))
    2. PACRA does not disclose or discuss with outside parties or make improper use of the non-public information which has come to its knowledge during a business relationship with the customer. (Chapter III; 10-7-(d))
    3. PACRA does not make proposals or recommendations regarding the activities of rated entities that could impact a credit rating of the entity subject to rating. (Chapter III; 10-7-(k))
  3. Conduct of Business
    1. PACRA fulfills its obligations in a fair, efficient, transparent, and ethical manner and renders high standards of services in performing its functions and obligations. (Chapter III; 11-A-(a))
    2. PACRA uses due care in the preparation of this Rating Report. Our information has been obtained from sources we consider to be reliable, but its accuracy or completeness is not guaranteed. PACRA does not, in every instance, independently verify or validate information received in the rating process or in preparing this Rating Report. (Clause 11-(A)(p))
    3. PACRA prohibits its employees and analysts from soliciting money, gifts, or favors from anyone with whom PACRA conducts business. (Chapter III; 11-A-(q))
    4. PACRA ensures before the commencement of the rating process that an analyst or employee has not had a recent employment or other significant business or personal relationship with the rated entity that may cause or may be perceived as causing a conflict of interest. (Chapter III; 11-A-(r))
    5. PACRA maintains the principle of integrity in seeking rating business. (Chapter III; 11-A-(u))
    6. PACRA promptly investigates in the event of misconduct or a breach of the policies, procedures, and controls, and takes appropriate steps to rectify any weaknesses to prevent any recurrence, along with suitable punitive action against the responsible employee(s). (Chapter III; 11-B-(m))
  4. Independence & Conflict of Interest
    1. PACRA receives compensation from the entity being rated or any third party for the rating services it offers. The receipt of this compensation has no influence on PACRA’s opinions or other analytical processes. In all instances, PACRA is committed to preserving the objectivity, integrity, and independence of its ratings. Our relationship is governed by two distinct mandates: i) rating mandate - signed with the entity being rated or issuer of the debt instrument, and ii) fee mandate - signed with the payer, which can be different from the entity.
    2. PACRA does not provide consultancy/advisory services or other services to any of its customers or their associated companies and associated undertakings that are being rated or have been rated by it during the preceding three years, unless it has an adequate mechanism in place ensuring that the provision of such services does not lead to a conflict of interest situation with its rating activities. (Chapter III; 12-2-(d))
    3. PACRA discloses that no shareholder directly or indirectly holding 10% or more of the share capital of PACRA also holds directly or indirectly 10% or more of the share capital of the entity which is subject to rating or the entity which issued the instrument subject to rating by PACRA. (Chapter III; 12-2-(f))
    4. PACRA ensures that the rating assigned to an entity or instrument is not affected by the existence of a business relationship between PACRA and the entity or any other party, or the non-existence of such a relationship. (Chapter III; 12-2-(i))
    5. PACRA ensures that the analysts or any of their family members shall not buy, sell, or engage in any transaction in any security which falls in the analyst’s area of primary analytical responsibility. This clause, however, does not apply to investments in securities through collective investment schemes. (Chapter III; 12-2-(l))
    6. PACRA has established policies and procedures governing investments and trading in securities by its employees and for monitoring the same to prevent insider trading, market manipulation, or any other market abuse. (Chapter III; 11-B-(g))
  5. Monitoring and Review
    1. PACRA monitors all the outstanding ratings continuously, and any potential change therein due to any event associated with the issuer, the security arrangement, the industry, etc., is disseminated to the market immediately and in an effective manner after appropriate consultation with the entity/issuer. (Chapter III; 17-(a))
    2. PACRA reviews all the outstanding ratings periodically on an annual basis. Provided that public dissemination of annual review and in an instance of change in rating will be made. (Chapter III; 17-(b))
    3. PACRA initiates an immediate review of the outstanding rating upon becoming aware of any information that may reasonably be expected to result in downgrading of the rating. (Chapter III; 17-(c))
    4. PACRA engages with the issuer and the debt securities trustee to remain updated on all information pertaining to the rating of the entity/instrument. (Chapter III; 17-(d))
  6. Probability of Default
    1. PACRA’s Rating Scale reflects the expectation of credit risk. The highest rating has the lowest relative likelihood of default (i.e., probability). PACRA’s transition studies capture the historical performance behavior of a specific rating notch. Transition behavior of the assigned rating can be obtained from PACRA’s Transition Study available at our website. (www.pacra.com) However, the actual transition of rating may not follow the pattern observed in the past. (Chapter III; 14-3(f)(vii))
  7. Proprietary Information
    1. All information contained herein is considered proprietary by PACRA. Hence, none of the information in this document can be copied or otherwise reproduced, stored, or disseminated in whole or in part in any form or by any means whatsoever by any person without PACRA’s prior written consent.

Nov-25

www.pacra.com

Nature of Instrument Size of Issue (PKR mln) Tenor Security Issue Agent Book Value of Security Assets (PKR mln)
Rated, Secured, Privately Placed, Listed, Islamic Certificates (“PP Sukuk”) PKR 2,190mln Five years (5 years) starting from the Issue Date inclusive of grace period of Two years (2 years) 1) Pledge of equity securities with initial Fifty percent (50%) margin. Initially, following securities would be pledged with the Trustee: i) TPL Properties Limited (116.7mln shares) ii) TPL Trakker Limited (15.5mln shares) iii) TPL Reit Fund (25.7mln units) iv) TPL Life Insurance (33mln shares) The Issuer shall at all times be required to maintain at least Thirty percent (30%) margin. The companies and number of shares pledged initially may not be amended without prior written approval of the TFC holders. 2) The Company will establish and maintain ‘Debt Payment Accounts’ (“DPA”) with the [Account Bank (TBU)]. The DPA will be held under exclusive lien for the benefit of the Participating Institution(s). 3) Takaful guarantee to cover the first year quarterly profit payments each quarter. If the Issuer is unable to fund the DPA as mentioned above, the Investment agent will have the power to call the guarantee 2 days prior to the profit payment date Bank Islami Pakistan
Name of Issuer TPL Corp Limited
Issue Date Jun-22
Maturity Jun-27
Call Option N/A
Profit Rate 3 Months Kibor+2.5%

TPL Corp Limited | PP-Sukuk|June-22| Redemption Schedule

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 75bps) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR (mln) PKR
Issue Date 23-Jun-22 2,190,000,000 2,190,000,000
1 23-Sep-22 2,190,000,000 17.26% 78,960,953 78,960,953 2,190,000,000
2 23-Dec-22 2,190,000,000 18.33% 108,033,161 108,033,161 2,190,000,000
3 23-Mar-23 2,190,000,000 19.31% 104,274,000 104,274,000 2,190,000,000
4 23-Jun-23 2,190,000,000 23.44% 129,388,800 129,388,800 2,190,000,000
5 23-Sep-23 2,190,000,000 24.38% 134,577,600 134,577,600 2,190,000,000
6 23-Dec-23 2,190,000,000 24.85% 135,681,000 135,681,000 2,190,000,000
7 23-Mar-24 2,190,000,000 23.62% 128,965,200 128,965,200 2,190,000,000
8 23-Jun-24 2,190,000,000 23.99% 132,424,800 132,424,800 2,190,000,000
9 23-Sep-24 2,190,000,000 22.45% 123,924,000 123,924,000 2,190,000,000
10 23-Dec-24 2,190,000,000 19.24% 105,050,400 365,000,000 470,050,400 1,825,000,000
11 23-Mar-25 1,825,000,000 14.48% 65,160,000 65,160,000 1,825,000,000
12 23-Jun-25 1,825,000,000 14.30% 65,780,000 365,000,000 430,780,000 1,460,000,000
13 23-Sep-25 1,460,000,000 13.53% 49,790,400 49,790,400 1,460,000,000
14 23-Dec-25 1,460,000,000 13.53% 49,249,200 365,000,000 414,249,200 1,095,000,000
15 23-Mar-26 1,095,000,000 13.53% 36,531,000 36,531,000 1,095,000,000
16 23-Jun-26 1,095,000,000 13.53% 37,342,800 365,000,000 402,342,800 730,000,000
17 23-Sep-26 730,000,000 13.53% 24,895,200 24,895,200 730,000,000
18 23-Dec-26 730,000,000 13.53% 24,624,600 365,000,000 389,624,600 365,000,000
19 23-Mar-27 365,000,000 13.53% 12,177,000 12,177,000 365,000,000
20 23-Jun-27 365,000,000 13.53% 12,447,600 365,000,000 377,447,600 0

Nov-25

www.pacra.com