[TSRCAP] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 44.93%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 206,354 399,354 182,041 133,508 116,563 109,385 108,642 10.37%
PBT -26,017 8,900 14,867 5,449 5,361 2,343 3,595 -
Tax 388 -3,737 -5,864 -1,979 -2,819 2,374 -1,372 -
NP -25,629 5,163 9,003 3,470 2,542 4,717 2,223 -
-
NP to SH -25,623 4,624 10,210 3,703 2,555 4,762 2,355 -
-
Tax Rate - 41.99% 39.44% 36.32% 52.58% -101.32% 38.16% -
Total Cost 231,983 394,191 173,038 130,038 114,021 104,668 106,419 12.74%
-
Net Worth 153,515 179,683 174,450 111,104 132,239 130,589 121,795 3.62%
Dividend
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 1,145 - -
Div Payout % - - - - - 24.06% - -
Equity
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 153,515 179,683 174,450 111,104 132,239 130,589 121,795 3.62%
NOSH 174,450 174,450 174,450 174,450 115,999 114,552 111,739 7.09%
Ratio Analysis
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -12.42% 1.29% 4.95% 2.60% 2.18% 4.31% 2.05% -
ROE -16.69% 2.57% 5.85% 3.33% 1.93% 3.65% 1.93% -
Per Share
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 118.29 228.92 104.35 112.95 100.49 95.49 97.23 3.06%
EPS -14.70 2.70 5.90 3.20 2.20 4.20 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.88 1.03 1.00 0.94 1.14 1.14 1.09 -3.23%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 126.75 245.30 111.82 82.01 71.60 67.19 66.73 10.37%
EPS -15.74 2.84 6.27 2.27 1.57 2.93 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.943 1.1037 1.0716 0.6825 0.8123 0.8021 0.7481 3.62%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.43 0.46 0.495 0.505 0.87 1.13 0.80 -
P/RPS 0.36 0.20 0.47 0.45 0.87 1.18 0.82 -11.89%
P/EPS -2.93 17.35 8.46 16.12 39.50 27.18 37.96 -
EY -34.16 5.76 11.82 6.20 2.53 3.68 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.49 0.45 0.50 0.54 0.76 0.99 0.73 -5.94%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/19 29/08/18 27/02/17 26/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.40 0.40 0.49 0.52 0.93 1.10 0.83 -
P/RPS 0.34 0.17 0.47 0.46 0.93 1.15 0.85 -13.15%
P/EPS -2.72 15.09 8.37 16.60 42.22 26.46 39.38 -
EY -36.72 6.63 11.94 6.02 2.37 3.78 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 0.45 0.39 0.49 0.55 0.82 0.96 0.76 -7.74%

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