[TSRCAP] YoY 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
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 149,248 226,382 270,195 207,858 149,312 107,960 87,584 10.16%
PBT 4,382 5,344 10,934 8,986 6,920 11,516 4,678 -1.17%
Tax 0 -1,598 -2,072 -3,760 -2,002 -2,616 -2,226 -
NP 4,382 3,746 8,861 5,226 4,918 8,900 2,452 11.11%
-
NP to SH 4,384 3,752 8,869 5,234 4,928 9,018 2,460 11.06%
-
Tax Rate 0.00% 29.90% 18.95% 41.84% 28.93% 22.72% 47.58% -
Total Cost 144,866 222,636 261,333 202,632 144,394 99,060 85,132 10.13%
-
Net Worth 157,004 181,427 183,172 177,938 167,471 136,426 130,294 3.44%
Dividend
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 157,004 181,427 183,172 177,938 167,471 136,426 130,294 3.44%
NOSH 174,450 174,450 174,450 174,450 174,450 115,615 113,300 8.15%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.94% 1.65% 3.28% 2.51% 3.29% 8.24% 2.80% -
ROE 2.79% 2.07% 4.84% 2.94% 2.94% 6.61% 1.89% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.55 129.77 154.88 119.15 85.59 93.38 77.30 1.85%
EPS 2.60 2.20 5.13 3.00 2.80 7.80 2.20 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 1.02 0.96 1.18 1.15 -4.35%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 91.68 139.06 165.97 127.68 91.71 66.31 53.80 10.16%
EPS 2.69 2.30 5.45 3.21 3.03 5.54 1.51 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 1.1144 1.1251 1.093 1.0287 0.838 0.8003 3.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.35 0.35 0.485 0.74 0.51 0.77 1.11 -
P/RPS 0.41 0.27 0.31 0.62 0.60 0.82 1.44 -20.39%
P/EPS 13.93 16.27 9.54 24.66 18.05 9.87 51.12 -21.02%
EY 7.18 6.15 10.48 4.05 5.54 10.13 1.96 26.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.46 0.73 0.53 0.65 0.97 -15.24%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/02/20 26/02/19 28/02/18 29/08/17 30/08/16 27/08/15 28/08/14 -
Price 0.45 0.45 0.48 0.655 0.46 0.50 1.01 -
P/RPS 0.53 0.35 0.31 0.55 0.54 0.54 1.31 -15.15%
P/EPS 17.91 20.92 9.44 21.83 16.28 6.41 46.52 -15.91%
EY 5.58 4.78 10.59 4.58 6.14 15.60 2.15 18.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.46 0.64 0.48 0.42 0.88 -9.75%

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