Highlights

[TSRCAP] QoQ Quarter Result on 2018-09-30 [#1]

Stock [TSRCAP]: TSR CAPITAL BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     115.51%    YoY -     -30.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 51,917 61,274 75,785 75,890 75,198 68,552 60,114 -9.29%
  QoQ % -15.27% -19.15% -0.14% 0.92% 9.69% 14.04% -
  Horiz. % 86.36% 101.93% 126.07% 126.24% 125.09% 114.04% 100.00%
PBT 1,680 992 -3,720 2,597 4,441 1,089 1,667 0.52%
  QoQ % 69.35% 126.67% -243.24% -41.52% 307.81% -34.67% -
  Horiz. % 100.78% 59.51% -223.16% 155.79% 266.41% 65.33% 100.00%
Tax -438 -361 187 -2,024 163 -183 -931 -39.43%
  QoQ % -21.33% -293.05% 109.24% -1,341.72% 189.07% 80.34% -
  Horiz. % 47.05% 38.78% -20.09% 217.40% -17.51% 19.66% 100.00%
NP 1,242 631 -3,533 573 4,604 906 736 41.61%
  QoQ % 96.83% 117.86% -716.58% -87.55% 408.17% 23.10% -
  Horiz. % 168.75% 85.73% -480.03% 77.85% 625.54% 123.10% 100.00%
NP to SH 1,243 633 -4,081 575 4,605 908 738 41.43%
  QoQ % 96.37% 115.51% -809.74% -87.51% 407.16% 23.04% -
  Horiz. % 168.43% 85.77% -552.98% 77.91% 623.98% 123.04% 100.00%
Tax Rate 26.07 % 36.39 % - % 77.94 % -3.67 % 16.80 % 55.85 % -39.74%
  QoQ % -28.36% 0.00% 0.00% 2,223.71% -121.85% -69.92% -
  Horiz. % 46.68% 65.16% 0.00% 139.55% -6.57% 30.08% 100.00%
Total Cost 50,675 60,643 79,318 75,317 70,594 67,646 59,378 -10.00%
  QoQ % -16.44% -23.54% 5.31% 6.69% 4.36% 13.92% -
  Horiz. % 85.34% 102.13% 133.58% 126.84% 118.89% 113.92% 100.00%
Net Worth 181,427 179,683 179,683 183,172 183,172 177,938 177,938 1.30%
  QoQ % 0.97% 0.00% -1.90% 0.00% 2.94% 0.00% -
  Horiz. % 101.96% 100.98% 100.98% 102.94% 102.94% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,427 179,683 179,683 183,172 183,172 177,938 177,938 1.30%
  QoQ % 0.97% 0.00% -1.90% 0.00% 2.94% 0.00% -
  Horiz. % 101.96% 100.98% 100.98% 102.94% 102.94% 100.00% 100.00%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.39 % 1.03 % -4.66 % 0.76 % 6.12 % 1.32 % 1.22 % 56.37%
  QoQ % 132.04% 122.10% -713.16% -87.58% 363.64% 8.20% -
  Horiz. % 195.90% 84.43% -381.97% 62.30% 501.64% 108.20% 100.00%
ROE 0.69 % 0.35 % -2.27 % 0.31 % 2.51 % 0.51 % 0.41 % 41.35%
  QoQ % 97.14% 115.42% -832.26% -87.65% 392.16% 24.39% -
  Horiz. % 168.29% 85.37% -553.66% 75.61% 612.20% 124.39% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.76 35.12 43.44 43.50 43.11 39.30 34.46 -9.29%
  QoQ % -15.26% -19.15% -0.14% 0.90% 9.69% 14.05% -
  Horiz. % 86.36% 101.92% 126.06% 126.23% 125.10% 114.05% 100.00%
EPS 0.70 0.40 -2.30 0.30 2.60 0.50 0.40 45.07%
  QoQ % 75.00% 117.39% -866.67% -88.46% 420.00% 25.00% -
  Horiz. % 175.00% 100.00% -575.00% 75.00% 650.00% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.0300 1.0300 1.0500 1.0500 1.0200 1.0200 1.30%
  QoQ % 0.97% 0.00% -1.90% 0.00% 2.94% 0.00% -
  Horiz. % 101.96% 100.98% 100.98% 102.94% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,571
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.76 35.12 43.44 43.50 43.11 39.30 34.46 -9.29%
  QoQ % -15.26% -19.15% -0.14% 0.90% 9.69% 14.05% -
  Horiz. % 86.36% 101.92% 126.06% 126.23% 125.10% 114.05% 100.00%
EPS 0.70 0.40 -2.30 0.30 2.60 0.50 0.40 45.07%
  QoQ % 75.00% 117.39% -866.67% -88.46% 420.00% 25.00% -
  Horiz. % 175.00% 100.00% -575.00% 75.00% 650.00% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.0300 1.0300 1.0500 1.0500 1.0200 1.0200 1.30%
  QoQ % 0.97% 0.00% -1.90% 0.00% 2.94% 0.00% -
  Horiz. % 101.96% 100.98% 100.98% 102.94% 102.94% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3500 0.4000 0.4600 0.4800 0.4850 0.5700 0.7400 -
P/RPS 1.18 1.14 1.06 1.10 1.13 1.45 2.15 -32.89%
  QoQ % 3.51% 7.55% -3.64% -2.65% -22.07% -32.56% -
  Horiz. % 54.88% 53.02% 49.30% 51.16% 52.56% 67.44% 100.00%
P/EPS 49.12 110.24 -19.66 145.63 18.37 109.51 174.92 -57.02%
  QoQ % -55.44% 660.73% -113.50% 692.76% -83.23% -37.39% -
  Horiz. % 28.08% 63.02% -11.24% 83.26% 10.50% 62.61% 100.00%
EY 2.04 0.91 -5.09 0.69 5.44 0.91 0.57 133.43%
  QoQ % 124.18% 117.88% -837.68% -87.32% 497.80% 59.65% -
  Horiz. % 357.89% 159.65% -892.98% 121.05% 954.39% 159.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.39 0.45 0.46 0.46 0.56 0.73 -39.83%
  QoQ % -12.82% -13.33% -2.17% 0.00% -17.86% -23.29% -
  Horiz. % 46.58% 53.42% 61.64% 63.01% 63.01% 76.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 29/08/18 30/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.4500 0.3600 0.4000 0.4700 0.4800 0.4900 0.6550 -
P/RPS 1.51 1.02 0.92 1.08 1.11 1.25 1.90 -14.17%
  QoQ % 48.04% 10.87% -14.81% -2.70% -11.20% -34.21% -
  Horiz. % 79.47% 53.68% 48.42% 56.84% 58.42% 65.79% 100.00%
P/EPS 63.16 99.21 -17.10 142.59 18.18 94.14 154.83 -44.91%
  QoQ % -36.34% 680.18% -111.99% 684.32% -80.69% -39.20% -
  Horiz. % 40.79% 64.08% -11.04% 92.09% 11.74% 60.80% 100.00%
EY 1.58 1.01 -5.85 0.70 5.50 1.06 0.65 80.49%
  QoQ % 56.44% 117.26% -935.71% -87.27% 418.87% 63.08% -
  Horiz. % 243.08% 155.38% -900.00% 107.69% 846.15% 163.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.35 0.39 0.45 0.46 0.48 0.64 -23.23%
  QoQ % 22.86% -10.26% -13.33% -2.17% -4.17% -25.00% -
  Horiz. % 67.19% 54.69% 60.94% 70.31% 71.88% 75.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers