[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 180.82%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 207,858 149,312 107,960 87,584 84,048 78,866 108,066 11.50%
PBT 8,986 6,920 11,516 4,678 1,964 2,416 1,750 31.31%
Tax -3,760 -2,002 -2,616 -2,226 -322 -330 -1,150 21.80%
NP 5,226 4,918 8,900 2,452 1,642 2,086 600 43.39%
-
NP to SH 5,234 4,928 9,018 2,460 1,712 2,190 602 43.34%
-
Tax Rate 41.84% 28.93% 22.72% 47.58% 16.40% 13.66% 65.71% -
Total Cost 202,632 144,394 99,060 85,132 82,406 76,780 107,466 11.13%
-
Net Worth 177,938 167,471 136,426 130,294 124,630 122,364 136,453 4.51%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 177,938 167,471 136,426 130,294 124,630 122,364 136,453 4.51%
NOSH 174,450 174,450 115,615 113,300 113,300 113,300 100,333 9.64%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.51% 3.29% 8.24% 2.80% 1.95% 2.64% 0.56% -
ROE 2.94% 2.94% 6.61% 1.89% 1.37% 1.79% 0.44% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 119.15 85.59 93.38 77.30 74.18 69.61 107.71 1.69%
EPS 3.00 2.80 7.80 2.20 1.60 2.00 0.60 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.96 1.18 1.15 1.10 1.08 1.36 -4.67%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 127.68 91.71 66.31 53.80 51.63 48.44 66.38 11.50%
EPS 3.21 3.03 5.54 1.51 1.05 1.35 0.37 43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.093 1.0287 0.838 0.8003 0.7655 0.7516 0.8382 4.51%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.74 0.51 0.77 1.11 0.80 0.82 1.00 -
P/RPS 0.62 0.60 0.82 1.44 1.08 1.18 0.93 -6.52%
P/EPS 24.66 18.05 9.87 51.12 52.94 42.42 166.67 -27.25%
EY 4.05 5.54 10.13 1.96 1.89 2.36 0.60 37.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.65 0.97 0.73 0.76 0.74 -0.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.655 0.46 0.50 1.01 0.80 0.80 0.87 -
P/RPS 0.55 0.54 0.54 1.31 1.08 1.15 0.81 -6.24%
P/EPS 21.83 16.28 6.41 46.52 52.94 41.39 145.00 -27.04%
EY 4.58 6.14 15.60 2.15 1.89 2.42 0.69 37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.42 0.88 0.73 0.74 0.64 0.00%

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