[TSRCAP] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -49.27%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 41,419 75,890 31,343 30,768 18,330 35,029 26,395 7.17%
PBT 521 2,597 4,998 1,050 456 337 206 15.34%
Tax 123 -2,024 -417 -573 174 -94 -30 -
NP 644 573 4,581 477 630 243 176 22.08%
-
NP to SH 646 575 4,668 520 633 251 233 16.98%
-
Tax Rate -23.61% 77.94% 8.34% 54.57% -38.16% 27.89% 14.56% -
Total Cost 40,775 75,317 26,762 30,291 17,700 34,786 26,219 7.02%
-
Net Worth 181,427 183,172 170,961 137,233 129,385 124,630 122,364 6.24%
Dividend
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 181,427 183,172 170,961 137,233 129,385 124,630 122,364 6.24%
NOSH 174,450 174,450 174,450 116,300 113,496 113,300 113,300 6.86%
Ratio Analysis
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.55% 0.76% 14.62% 1.55% 3.44% 0.69% 0.67% -
ROE 0.36% 0.31% 2.73% 0.38% 0.49% 0.20% 0.19% -
Per Share
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.74 43.50 17.97 26.46 16.15 30.92 23.30 0.28%
EPS 0.40 0.30 2.70 0.40 0.60 0.20 0.20 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 0.98 1.18 1.14 1.10 1.08 -0.57%
Adjusted Per Share Value based on latest NOSH - 116,300
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.44 46.62 19.25 18.90 11.26 21.52 16.21 7.17%
EPS 0.40 0.35 2.87 0.32 0.39 0.15 0.14 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1144 1.1251 1.0501 0.843 0.7948 0.7655 0.7516 6.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.48 0.455 0.55 1.02 0.84 0.80 -
P/RPS 1.68 1.10 2.53 2.08 6.32 2.72 3.43 -10.39%
P/EPS 108.02 145.63 17.00 123.01 182.88 379.17 389.01 -17.88%
EY 0.93 0.69 5.88 0.81 0.55 0.26 0.26 21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.46 0.47 0.89 0.76 0.74 -9.74%
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/05/19 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 -
Price 0.46 0.47 0.46 0.75 0.92 0.85 0.80 -
P/RPS 1.94 1.08 2.56 2.83 5.70 2.75 3.43 -8.39%
P/EPS 124.22 142.59 17.19 167.74 164.95 383.69 389.01 -16.10%
EY 0.81 0.70 5.82 0.60 0.61 0.26 0.26 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.47 0.64 0.81 0.77 0.74 -7.68%

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