[TSRCAP] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -30.36%
YoY- 6.21%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 277,344 270,195 229,974 207,858 175,260 182,041 141,332 56.80%
PBT 10,817 10,934 7,442 8,986 11,304 14,867 11,276 -2.73%
Tax -3,363 -2,072 -2,750 -3,760 -3,796 -5,864 -1,890 46.89%
NP 7,453 8,861 4,692 5,226 7,508 9,003 9,385 -14.25%
-
NP to SH 7,461 8,869 4,700 5,234 7,516 10,210 9,508 -14.93%
-
Tax Rate 31.09% 18.95% 36.95% 41.84% 33.58% 39.44% 16.76% -
Total Cost 269,891 261,333 225,282 202,632 167,752 173,038 131,946 61.20%
-
Net Worth 183,172 183,172 177,938 177,938 176,194 174,450 170,961 4.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 183,172 183,172 177,938 177,938 176,194 174,450 170,961 4.71%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.69% 3.28% 2.04% 2.51% 4.28% 4.95% 6.64% -
ROE 4.07% 4.84% 2.64% 2.94% 4.27% 5.85% 5.56% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 158.98 154.88 131.83 119.15 100.46 104.35 81.02 56.79%
EPS 4.29 5.13 2.67 3.00 4.40 5.90 5.47 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.02 1.02 1.01 1.00 0.98 4.71%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 170.36 165.97 141.26 127.68 107.65 111.82 86.81 56.81%
EPS 4.58 5.45 2.89 3.21 4.62 6.27 5.84 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.1251 1.093 1.093 1.0823 1.0716 1.0501 4.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.48 0.485 0.57 0.74 0.72 0.495 0.455 -
P/RPS 0.30 0.31 0.43 0.62 0.00 0.00 0.56 -34.06%
P/EPS 11.22 9.54 21.16 24.66 0.00 0.00 8.35 21.79%
EY 8.91 10.48 4.73 4.05 0.00 0.00 11.98 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.56 0.73 0.72 0.50 0.46 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 -
Price 0.47 0.48 0.49 0.655 0.79 0.49 0.46 -
P/RPS 0.30 0.31 0.37 0.55 0.00 0.00 0.57 -34.83%
P/EPS 10.99 9.44 18.19 21.83 0.00 0.00 8.44 19.26%
EY 9.10 10.59 5.50 4.58 0.00 0.00 11.85 -16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.64 0.79 0.49 0.47 -2.85%

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