[TSRCAP] YoY TTM 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- 0.24%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 247,679 211,314 140,936 126,751 111,153 111,233 103,997 17.06%
PBT 10,023 15,901 3,135 8,780 3,700 3,369 -32,170 -
Tax -1,900 -6,743 -1,672 -3,014 1,422 -1,368 315 -
NP 8,123 9,158 1,463 5,766 5,122 2,001 -31,855 -
-
NP to SH 8,130 10,364 1,649 5,834 5,136 2,116 -31,793 -
-
Tax Rate 18.96% 42.41% 53.33% 34.33% -38.43% 40.61% - -
Total Cost 239,556 202,156 139,473 120,985 106,031 109,232 135,852 10.84%
-
Net Worth 183,172 177,938 159,466 134,388 129,183 124,630 122,364 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 - - - - 1,119 - - -
Div Payout % - - - - 21.79% - - -
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 183,172 177,938 159,466 134,388 129,183 124,630 122,364 7.60%
NOSH 174,450 174,450 174,450 116,300 113,300 113,300 113,300 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 3.28% 4.33% 1.04% 4.55% 4.61% 1.80% -30.63% -
ROE 4.44% 5.82% 1.03% 4.34% 3.98% 1.70% -25.98% -
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 141.98 121.13 84.84 111.29 98.95 98.18 91.79 8.24%
EPS 4.66 5.94 0.99 5.12 4.57 1.87 -28.06 -
DPS 0.00 0.00 0.00 0.00 1.00 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 152.14 129.80 86.57 77.86 68.28 68.32 63.88 17.06%
EPS 4.99 6.37 1.01 3.58 3.15 1.30 -19.53 -
DPS 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 1.1251 1.093 0.9795 0.8255 0.7935 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 0.34 0.61 0.60 0.69 1.12 0.81 0.89 -16.03%
P/EPS 10.41 12.46 51.37 15.03 24.28 42.84 -2.92 -
EY 9.61 8.03 1.95 6.65 4.12 2.33 -34.22 -
DY 0.00 0.00 0.00 0.00 0.90 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 0.34 0.54 0.54 0.45 1.02 0.81 0.87 -15.68%
P/EPS 10.30 11.03 46.34 9.76 22.09 42.84 -2.85 -
EY 9.71 9.07 2.16 10.25 4.53 2.33 -35.08 -
DY 0.00 0.00 0.00 0.00 0.99 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