[TSRCAP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 39.28%
YoY- 6.21%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 323,569 247,679 172,481 103,929 43,815 182,041 105,999 110.57%
PBT 12,620 10,023 5,582 4,493 2,826 14,867 8,457 30.61%
Tax -3,924 -1,900 -2,063 -1,880 -949 -5,864 -1,418 97.22%
NP 8,696 8,123 3,519 2,613 1,877 9,003 7,039 15.14%
-
NP to SH 8,705 8,130 3,525 2,617 1,879 10,210 7,131 14.23%
-
Tax Rate 31.09% 18.96% 36.96% 41.84% 33.58% 39.44% 16.77% -
Total Cost 314,873 239,556 168,962 101,316 41,938 173,038 98,960 116.48%
-
Net Worth 183,172 183,172 177,938 177,938 176,194 174,450 170,961 4.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 183,172 183,172 177,938 177,938 176,194 174,450 170,961 4.71%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.69% 3.28% 2.04% 2.51% 4.28% 4.95% 6.64% -
ROE 4.75% 4.44% 1.98% 1.47% 1.07% 5.85% 4.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 185.48 141.98 98.87 59.58 25.12 104.35 60.76 110.57%
EPS 5.00 4.70 2.00 1.50 1.10 5.90 4.10 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.02 1.02 1.01 1.00 0.98 4.71%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 198.75 152.14 105.95 63.84 26.91 111.82 65.11 110.57%
EPS 5.35 4.99 2.17 1.61 1.15 6.27 4.38 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.1251 1.093 1.093 1.0823 1.0716 1.0501 4.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.48 0.485 0.57 0.74 0.72 0.495 0.455 -
P/RPS 0.26 0.34 0.58 1.24 0.00 0.00 0.75 -50.68%
P/EPS 9.62 10.41 28.21 49.33 0.00 0.00 11.13 -9.27%
EY 10.40 9.61 3.54 2.03 0.00 0.00 8.98 10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.56 0.73 0.72 0.50 0.46 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 -
Price 0.47 0.48 0.49 0.655 0.79 0.49 0.46 -
P/RPS 0.25 0.34 0.50 1.10 0.00 0.00 0.76 -52.37%
P/EPS 9.42 10.30 24.25 43.66 0.00 0.00 11.25 -11.17%
EY 10.62 9.71 4.12 2.29 0.00 0.00 8.89 12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.64 0.79 0.49 0.47 -2.85%

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