[TSRCAP] QoQ TTM 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- 23.11%
YoY- -20.38%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 288,147 295,425 279,754 247,679 248,523 211,314 194,376 29.98%
PBT 4,310 4,407 9,794 10,023 11,992 15,901 16,019 -58.28%
Tax -2,035 -1,857 -2,975 -1,900 -6,509 -6,743 -6,099 -51.86%
NP 2,275 2,550 6,819 8,123 5,483 9,158 9,920 -62.49%
-
NP to SH 1,732 2,007 6,826 8,130 6,604 10,364 11,121 -71.02%
-
Tax Rate 47.22% 42.14% 30.38% 18.96% 54.28% 42.41% 38.07% -
Total Cost 285,872 292,875 272,935 239,556 243,040 202,156 184,456 33.88%
-
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 0.79% 0.86% 2.44% 3.28% 2.21% 4.33% 5.10% -
ROE 0.96% 1.12% 3.73% 4.44% 3.71% 5.82% 6.31% -
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 165.17 169.35 160.36 141.98 142.46 121.13 111.42 29.97%
EPS 0.99 1.15 3.91 4.66 3.79 5.94 6.37 -71.06%
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 176.99 181.46 171.84 152.14 152.66 129.80 119.40 29.97%
EPS 1.06 1.23 4.19 4.99 4.06 6.37 6.83 -71.08%
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 0.24 0.27 0.30 0.34 0.40 0.61 0.65 -48.50%
P/EPS 40.29 39.98 12.27 10.41 15.06 12.46 11.29 133.34%
EY 2.48 2.50 8.15 9.61 6.64 8.03 8.85 -57.14%
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 0.71 -32.90%
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 0.22 0.24 0.29 0.34 0.34 0.54 0.71 -54.17%
P/EPS 36.26 34.77 12.01 10.30 12.94 11.03 12.39 104.46%
EY 2.76 2.88 8.33 9.71 7.73 9.07 8.07 -51.06%
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 0.78 -41.35%

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