[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.46%
YoY- 68.29%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 323,569 105,999 84,748 62,122 77,053 65,828 83,515 23.15%
PBT 12,620 8,457 6,808 2,795 1,319 1,414 -10,931 -
Tax -3,924 -1,418 -1,881 -939 -255 -195 -75 83.75%
NP 8,696 7,039 4,927 1,856 1,064 1,219 -11,006 -
-
NP to SH 8,705 7,131 5,039 1,863 1,107 1,328 -11,005 -
-
Tax Rate 31.09% 16.77% 27.63% 33.60% 19.33% 13.79% - -
Total Cost 314,873 98,960 79,821 60,266 75,989 64,609 94,521 20.32%
-
Net Worth 183,172 170,961 138,005 129,385 124,630 122,364 142,951 3.88%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 183,172 170,961 138,005 129,385 124,630 122,364 142,951 3.88%
NOSH 174,450 174,450 116,953 113,496 113,300 113,300 113,453 6.83%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.69% 6.64% 5.81% 2.99% 1.38% 1.85% -13.18% -
ROE 4.75% 4.17% 3.65% 1.44% 0.89% 1.09% -7.70% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 185.48 60.76 72.46 54.73 68.01 58.10 73.61 15.26%
EPS 5.00 4.10 4.30 1.60 1.00 1.20 -9.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 1.18 1.14 1.10 1.08 1.26 -2.76%
Adjusted Per Share Value based on latest NOSH - 113,496
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 198.75 65.11 52.06 38.16 47.33 40.43 51.30 23.14%
EPS 5.35 4.38 3.10 1.14 0.68 0.82 -6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.0501 0.8477 0.7948 0.7655 0.7516 0.8781 3.88%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.455 0.55 1.02 0.84 0.80 0.88 -
P/RPS 0.26 0.75 0.76 1.86 1.24 1.38 1.20 -20.95%
P/EPS 9.62 11.13 12.77 62.14 85.97 68.25 -9.07 -
EY 10.40 8.98 7.83 1.61 1.16 1.47 -11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.89 0.76 0.74 0.70 -6.25%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 -
Price 0.47 0.46 0.75 0.92 0.85 0.80 0.83 -
P/RPS 0.25 0.76 1.04 1.68 1.25 1.38 1.13 -20.70%
P/EPS 9.42 11.25 17.41 56.05 87.00 68.25 -8.56 -
EY 10.62 8.89 5.74 1.78 1.15 1.47 -11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.64 0.81 0.77 0.74 0.66 -5.71%

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