[TSRCAP] QoQ TTM Result on 31-Mar-2017

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- 8.91%
YoY- 843.26%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 247,679 248,523 211,314 194,376 182,041 141,511 140,936 45.47%
PBT 10,023 11,992 15,901 16,019 14,868 7,083 3,135 116.56%
Tax -1,900 -6,509 -6,743 -6,099 -5,864 -1,516 -1,672 8.87%
NP 8,123 5,483 9,158 9,920 9,004 5,567 1,463 212.57%
-
NP to SH 8,130 6,604 10,364 11,121 10,211 5,797 1,649 188.83%
-
Tax Rate 18.96% 54.28% 42.41% 38.07% 39.44% 21.40% 53.33% -
Total Cost 239,556 243,040 202,156 184,456 173,037 135,944 139,473 43.27%
-
Net Worth 183,172 177,938 177,938 176,194 174,450 169,431 159,466 9.65%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 183,172 177,938 177,938 176,194 174,450 169,431 159,466 9.65%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.28% 2.21% 4.33% 5.10% 4.95% 3.93% 1.04% -
ROE 4.44% 3.71% 5.82% 6.31% 5.85% 3.42% 1.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.98 142.46 121.13 111.42 104.35 81.85 84.84 40.82%
EPS 4.66 3.79 5.94 6.37 5.85 3.35 0.99 180.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.02 1.01 1.00 0.98 0.96 6.13%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 152.14 152.66 129.80 119.40 111.82 86.92 86.57 45.48%
EPS 4.99 4.06 6.37 6.83 6.27 3.56 1.01 189.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.093 1.093 1.0823 1.0716 1.0407 0.9795 9.65%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.57 0.74 0.72 0.495 0.455 0.51 -
P/RPS 0.34 0.40 0.61 0.65 0.47 0.56 0.60 -31.45%
P/EPS 10.41 15.06 12.46 11.29 8.46 13.57 51.37 -65.39%
EY 9.61 6.64 8.03 8.85 11.82 7.37 1.95 188.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.73 0.71 0.50 0.46 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 30/08/16 -
Price 0.48 0.49 0.655 0.79 0.49 0.46 0.46 -
P/RPS 0.34 0.34 0.54 0.71 0.47 0.56 0.54 -26.47%
P/EPS 10.30 12.94 11.03 12.39 8.37 13.72 46.34 -63.20%
EY 9.71 7.73 9.07 8.07 11.95 7.29 2.16 171.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.64 0.78 0.49 0.47 0.48 -2.78%

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