[TSRCAP] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -70.58%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 75,198 60,114 43,176 21,158 27,225 27,718 24,289 22.77%
PBT 4,441 1,667 1,785 1,075 1,762 665 1,053 29.86%
Tax 163 -931 -287 -107 -752 -49 -168 -
NP 4,604 736 1,498 968 1,010 616 885 34.91%
-
NP to SH 4,605 738 1,495 1,025 1,011 649 894 34.67%
-
Tax Rate -3.67% 55.85% 16.08% 9.95% 42.68% 7.37% 15.95% -
Total Cost 70,594 59,378 41,678 20,190 26,215 27,102 23,404 22.19%
-
Net Worth 183,172 177,938 167,471 134,388 130,294 124,630 122,364 7.60%
Dividend
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 183,172 177,938 167,471 134,388 130,294 124,630 122,364 7.60%
NOSH 174,450 174,450 174,450 113,888 113,300 113,300 113,300 8.15%
Ratio Analysis
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.12% 1.22% 3.47% 4.58% 3.71% 2.22% 3.64% -
ROE 2.51% 0.41% 0.89% 0.76% 0.78% 0.52% 0.73% -
Per Share
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.11 34.46 24.75 18.58 24.03 24.46 21.44 13.52%
EPS 2.60 0.40 0.90 0.90 0.90 0.60 0.80 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.96 1.18 1.15 1.10 1.08 -0.51%
Adjusted Per Share Value based on latest NOSH - 113,888
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.19 36.93 26.52 13.00 16.72 17.03 14.92 22.77%
EPS 2.83 0.45 0.92 0.63 0.62 0.40 0.55 34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.093 1.0287 0.8255 0.8003 0.7655 0.7516 7.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.485 0.74 0.51 0.77 1.11 0.80 0.82 -
P/RPS 1.13 2.15 2.06 4.14 4.62 3.27 3.83 -19.88%
P/EPS 18.37 174.92 59.51 85.56 124.39 139.66 103.92 -26.99%
EY 5.44 0.57 1.68 1.17 0.80 0.72 0.96 37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.73 0.53 0.65 0.97 0.73 0.76 -8.71%
Price Multiplier on Announcement Date
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 29/08/17 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.48 0.655 0.46 0.50 1.01 0.80 0.80 -
P/RPS 1.11 1.90 1.86 2.69 4.20 3.27 3.73 -19.75%
P/EPS 18.18 154.83 53.68 55.56 113.19 139.66 101.39 -26.80%
EY 5.50 0.65 1.86 1.80 0.88 0.72 0.99 36.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 0.48 0.42 0.88 0.73 0.74 -8.27%

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