[TSRCAP] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 55.31%
YoY- 48.53%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 59,090 39,806 18,584 80,794 149,248 226,382 270,195 -22.37%
PBT 16,988 -12,186 -3,334 -2,374 4,382 5,344 10,934 7.61%
Tax -146 0 -208 -4,500 0 -1,598 -2,072 -35.71%
NP 16,842 -12,186 -3,542 -6,874 4,382 3,746 8,861 11.29%
-
NP to SH 16,840 -12,186 -3,536 -6,870 4,384 3,752 8,869 11.27%
-
Tax Rate 0.86% - - - 0.00% 29.90% 18.95% -
Total Cost 42,248 51,992 22,126 87,668 144,866 222,636 261,333 -26.18%
-
Net Worth 146,537 129,093 137,815 169,216 157,004 181,427 183,172 -3.64%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 146,537 129,093 137,815 169,216 157,004 181,427 183,172 -3.64%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 28.50% -30.61% -19.06% -8.51% 2.94% 1.65% 3.28% -
ROE 11.49% -9.44% -2.57% -4.06% 2.79% 2.07% 4.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.87 22.82 10.65 46.31 85.55 129.77 154.88 -22.37%
EPS 9.60 -7.00 -2.00 -4.00 2.60 2.20 5.13 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 0.79 0.97 0.90 1.04 1.05 -3.64%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.30 24.45 11.42 49.63 91.68 139.06 165.97 -22.36%
EPS 10.34 -7.49 -2.17 -4.22 2.69 2.30 5.45 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.793 0.8465 1.0394 0.9644 1.1144 1.1251 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.245 0.20 0.205 0.305 0.35 0.35 0.485 -
P/RPS 0.72 0.88 1.92 0.66 0.41 0.27 0.31 15.07%
P/EPS 2.54 -2.86 -10.11 -7.74 13.93 16.27 9.54 -19.78%
EY 39.40 -34.93 -9.89 -12.91 7.18 6.15 10.48 24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.31 0.39 0.34 0.46 -7.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 08/03/21 27/02/20 26/02/19 28/02/18 -
Price 0.24 0.21 0.195 0.28 0.45 0.45 0.48 -
P/RPS 0.71 0.92 1.83 0.60 0.53 0.35 0.31 14.80%
P/EPS 2.49 -3.01 -9.62 -7.11 17.91 20.92 9.44 -19.90%
EY 40.22 -33.26 -10.39 -14.06 5.58 4.78 10.59 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.25 0.29 0.50 0.43 0.46 -7.39%

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