[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 118.3%
YoY- 85.15%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 130,286 140,225 149,248 150,112 206,354 206,146 226,382 -30.83%
PBT 21,284 3,982 4,382 4,688 -26,017 4,257 5,344 151.47%
Tax -2,536 0 0 0 388 -901 -1,598 36.09%
NP 18,748 3,982 4,382 4,688 -25,629 3,356 3,746 192.87%
-
NP to SH 18,751 3,984 4,384 4,688 -25,623 3,362 3,752 192.59%
-
Tax Rate 11.92% 0.00% 0.00% 0.00% - 21.17% 29.90% -
Total Cost 111,538 136,242 144,866 145,424 231,983 202,790 222,636 -36.94%
-
Net Worth 172,705 157,004 157,004 155,260 153,515 181,427 181,427 -3.23%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 172,705 157,004 157,004 155,260 153,515 181,427 181,427 -3.23%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.39% 2.84% 2.94% 3.12% -12.42% 1.63% 1.65% -
ROE 10.86% 2.54% 2.79% 3.02% -16.69% 1.85% 2.07% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 74.68 80.38 85.55 86.05 118.29 118.17 129.77 -30.83%
EPS 10.70 2.27 2.60 2.80 -14.70 1.87 2.20 187.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.90 0.90 0.89 0.88 1.04 1.04 -3.23%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.03 86.13 91.68 92.21 126.75 126.63 139.06 -30.83%
EPS 11.52 2.45 2.69 2.88 -15.74 2.07 2.30 193.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0608 0.9644 0.9644 0.9537 0.943 1.1144 1.1144 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.23 0.23 0.35 0.40 0.43 0.40 0.35 -
P/RPS 0.31 0.29 0.41 0.46 0.36 0.34 0.27 9.65%
P/EPS 2.14 10.07 13.93 14.88 -2.93 20.75 16.27 -74.16%
EY 46.73 9.93 7.18 6.72 -34.16 4.82 6.15 286.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.39 0.45 0.49 0.38 0.34 -22.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 27/02/20 28/11/19 27/08/19 29/05/19 26/02/19 -
Price 0.225 0.23 0.45 0.34 0.40 0.46 0.45 -
P/RPS 0.30 0.29 0.53 0.40 0.34 0.39 0.35 -9.77%
P/EPS 2.09 10.07 17.91 12.65 -2.72 23.86 20.92 -78.49%
EY 47.77 9.93 5.58 7.90 -36.72 4.19 4.78 364.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.50 0.38 0.45 0.44 0.43 -34.13%

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