[TSRCAP] YoY TTM Result on 31-Mar-2023 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -2.51%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 66,305 50,643 34,292 79,787 156,913 230,395 279,754 -21.31%
PBT 17,478 -7,450 -27,357 16,870 -26,223 -527 9,794 10.12%
Tax -828 0 -4,380 -4,790 1,064 -489 -2,975 -19.18%
NP 16,650 -7,450 -31,737 12,080 -25,159 -1,016 6,819 16.02%
-
NP to SH 16,655 -7,447 -31,652 12,087 -25,157 -1,559 6,826 16.01%
-
Tax Rate 4.74% - - 28.39% - - 30.38% -
Total Cost 49,655 58,093 66,029 67,707 182,072 231,411 272,935 -24.70%
-
Net Worth 146,537 130,837 137,815 169,216 157,004 181,427 183,172 -3.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 146,537 130,837 137,815 169,216 157,004 181,427 183,172 -3.64%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 25.11% -14.71% -92.55% 15.14% -16.03% -0.44% 2.44% -
ROE 11.37% -5.69% -22.97% 7.14% -16.02% -0.86% 3.73% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 38.01 29.03 19.66 45.74 89.95 132.07 160.36 -21.31%
EPS 9.55 -4.27 -18.14 6.93 -14.42 -0.89 3.91 16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.79 0.97 0.90 1.04 1.05 -3.64%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.73 31.11 21.06 49.01 96.38 141.52 171.84 -21.31%
EPS 10.23 -4.57 -19.44 7.42 -15.45 -0.96 4.19 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.8037 0.8465 1.0394 0.9644 1.1144 1.1251 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.265 0.20 0.195 0.28 0.23 0.40 0.48 -
P/RPS 0.70 0.69 0.99 0.61 0.26 0.30 0.30 15.15%
P/EPS 2.78 -4.69 -1.07 4.04 -1.59 -44.76 12.27 -21.90%
EY 36.03 -21.34 -93.05 24.75 -62.70 -2.23 8.15 28.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.25 0.29 0.26 0.38 0.46 -5.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 30/05/22 28/06/21 30/06/20 29/05/19 30/05/18 -
Price 0.265 0.19 0.20 0.28 0.23 0.46 0.47 -
P/RPS 0.70 0.65 1.02 0.61 0.26 0.35 0.29 15.80%
P/EPS 2.78 -4.45 -1.10 4.04 -1.59 -51.47 12.01 -21.62%
EY 36.03 -22.47 -90.72 24.75 -62.70 -1.94 8.33 27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.25 0.29 0.26 0.44 0.45 -5.51%

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