[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -35.29%
YoY- 266.59%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 270,195 207,858 149,312 107,960 87,584 84,048 78,866 25.05%
PBT 10,934 8,986 6,920 11,516 4,678 1,964 2,416 31.54%
Tax -2,072 -3,760 -2,002 -2,616 -2,226 -322 -330 39.60%
NP 8,861 5,226 4,918 8,900 2,452 1,642 2,086 30.03%
-
NP to SH 8,869 5,234 4,928 9,018 2,460 1,712 2,190 28.91%
-
Tax Rate 18.95% 41.84% 28.93% 22.72% 47.58% 16.40% 13.66% -
Total Cost 261,333 202,632 144,394 99,060 85,132 82,406 76,780 24.90%
-
Net Worth 183,172 177,938 167,471 136,426 130,294 124,630 122,364 7.60%
Dividend
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 183,172 177,938 167,471 136,426 130,294 124,630 122,364 7.60%
NOSH 174,450 174,450 174,450 115,615 113,300 113,300 113,300 8.15%
Ratio Analysis
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.28% 2.51% 3.29% 8.24% 2.80% 1.95% 2.64% -
ROE 4.84% 2.94% 2.94% 6.61% 1.89% 1.37% 1.79% -
Per Share
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.88 119.15 85.59 93.38 77.30 74.18 69.61 15.63%
EPS 5.13 3.00 2.80 7.80 2.20 1.60 2.00 18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.96 1.18 1.15 1.10 1.08 -0.51%
Adjusted Per Share Value based on latest NOSH - 113,888
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.88 119.15 85.59 61.89 50.21 48.18 45.21 25.05%
EPS 5.13 3.00 2.80 5.17 1.41 0.98 1.26 29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.96 0.782 0.7469 0.7144 0.7014 7.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.485 0.74 0.51 0.77 1.11 0.80 0.82 -
P/RPS 0.31 0.62 0.60 0.82 1.44 1.08 1.18 -21.55%
P/EPS 9.54 24.66 18.05 9.87 51.12 52.94 42.42 -23.73%
EY 10.48 4.05 5.54 10.13 1.96 1.89 2.36 31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.73 0.53 0.65 0.97 0.73 0.76 -8.71%
Price Multiplier on Announcement Date
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 29/08/17 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.48 0.655 0.46 0.50 1.01 0.80 0.80 -
P/RPS 0.31 0.55 0.54 0.54 1.31 1.08 1.15 -21.18%
P/EPS 9.44 21.83 16.28 6.41 46.52 52.94 41.39 -23.54%
EY 10.59 4.58 6.14 15.60 2.15 1.89 2.42 30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 0.48 0.42 0.88 0.73 0.74 -8.27%

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