[TSRCAP] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 34.58%
YoY- 178.06%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 75,646 66,305 62,695 56,960 53,053 50,643 54,307 24.75%
PBT 11,691 17,478 16,449 2,415 1,862 -7,450 -7,267 -
Tax -347 -828 -553 -553 -480 0 0 -
NP 11,344 16,650 15,896 1,862 1,382 -7,450 -7,267 -
-
NP to SH 11,347 16,655 15,901 1,868 1,388 -7,447 -7,265 -
-
Tax Rate 2.97% 4.74% 3.36% 22.90% 25.78% - - -
Total Cost 64,302 49,655 46,799 55,098 51,671 58,093 61,574 2.93%
-
Net Worth 148,282 146,537 146,537 136,070 137,815 130,837 129,093 9.68%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 148,282 146,537 146,537 136,070 137,815 130,837 129,093 9.68%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 15.00% 25.11% 25.35% 3.27% 2.60% -14.71% -13.38% -
ROE 7.65% 11.37% 10.85% 1.37% 1.01% -5.69% -5.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.36 38.01 35.94 32.65 30.41 29.03 31.13 24.74%
EPS 6.50 9.55 9.11 1.07 0.80 -4.27 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.84 0.78 0.79 0.75 0.74 9.68%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 46.47 40.73 38.51 34.99 32.59 31.11 33.36 24.75%
EPS 6.97 10.23 9.77 1.15 0.85 -4.57 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9108 0.9001 0.9001 0.8358 0.8465 0.8037 0.793 9.68%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.27 0.265 0.245 0.265 0.195 0.20 0.20 -
P/RPS 0.62 0.70 0.68 0.81 0.64 0.69 0.64 -2.09%
P/EPS 4.15 2.78 2.69 24.75 24.51 -4.69 -4.80 -
EY 24.09 36.03 37.20 4.04 4.08 -21.34 -20.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.34 0.25 0.27 0.27 12.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 29/02/24 30/11/23 30/08/23 30/05/23 27/02/23 -
Price 0.24 0.265 0.24 0.26 0.235 0.19 0.21 -
P/RPS 0.55 0.70 0.67 0.80 0.77 0.65 0.67 -12.33%
P/EPS 3.69 2.78 2.63 24.28 29.54 -4.45 -5.04 -
EY 27.10 36.03 37.98 4.12 3.39 -22.47 -19.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.29 0.33 0.30 0.25 0.28 0.00%

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 ⃤ & 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