[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 88.7%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 245,096 399,354 277,344 270,195 229,974 207,858 175,260 25.02%
PBT 3,968 8,900 10,817 10,934 7,442 8,986 11,304 -50.20%
Tax -1,444 -3,737 -3,363 -2,072 -2,750 -3,760 -3,796 -47.46%
NP 2,524 5,163 7,453 8,861 4,692 5,226 7,508 -51.62%
-
NP to SH 2,532 4,624 7,461 8,869 4,700 5,234 7,516 -51.55%
-
Tax Rate 36.39% 41.99% 31.09% 18.95% 36.95% 41.84% 33.58% -
Total Cost 242,572 394,191 269,891 261,333 225,282 202,632 167,752 27.84%
-
Net Worth 179,683 179,683 183,172 183,172 177,938 177,938 176,194 1.31%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 179,683 179,683 183,172 183,172 177,938 177,938 176,194 1.31%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.03% 1.29% 2.69% 3.28% 2.04% 2.51% 4.28% -
ROE 1.41% 2.57% 4.07% 4.84% 2.64% 2.94% 4.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 140.50 228.92 158.98 154.88 131.83 119.15 100.46 25.03%
EPS 1.60 2.70 4.29 5.13 2.67 3.00 4.40 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.05 1.05 1.02 1.02 1.01 1.31%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 150.55 245.30 170.36 165.97 141.26 127.68 107.65 25.03%
EPS 1.56 2.84 4.58 5.45 2.89 3.21 4.62 -51.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1037 1.1037 1.1251 1.1251 1.093 1.093 1.0823 1.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.46 0.48 0.485 0.57 0.74 0.72 -
P/RPS 0.28 0.20 0.30 0.31 0.43 0.62 0.00 -
P/EPS 27.56 17.35 11.22 9.54 21.16 24.66 0.00 -
EY 3.63 5.76 8.91 10.48 4.73 4.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.46 0.46 0.56 0.73 0.72 -33.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 30/11/17 29/08/17 24/05/17 -
Price 0.36 0.40 0.47 0.48 0.49 0.655 0.79 -
P/RPS 0.26 0.17 0.30 0.31 0.37 0.55 0.00 -
P/EPS 24.80 15.09 10.99 9.44 18.19 21.83 0.00 -
EY 4.03 6.63 9.10 10.59 5.50 4.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.45 0.46 0.48 0.64 0.79 -41.85%

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