[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -38.03%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,891 130,286 206,354 399,354 133,508 116,563 109,385 -6.53%
PBT -28,024 21,284 -26,017 8,900 5,449 5,361 2,343 -
Tax -6,530 -2,536 388 -3,737 -1,979 -2,819 2,374 -
NP -34,554 18,748 -25,629 5,163 3,470 2,542 4,717 -
-
NP to SH -34,468 18,751 -25,623 4,624 3,703 2,555 4,762 -
-
Tax Rate - 11.92% - 41.99% 36.32% 52.58% -101.32% -
Total Cost 100,445 111,538 231,983 394,191 130,038 114,021 104,668 -0.54%
-
Net Worth 137,815 172,705 153,515 179,683 111,104 132,239 130,589 0.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 1,145 -
Div Payout % - - - - - - 24.06% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 137,815 172,705 153,515 179,683 111,104 132,239 130,589 0.72%
NOSH 174,450 174,450 174,450 174,450 174,450 115,999 114,552 5.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -52.44% 14.39% -12.42% 1.29% 2.60% 2.18% 4.31% -
ROE -25.01% 10.86% -16.69% 2.57% 3.33% 1.93% 3.65% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.77 74.68 118.29 228.92 112.95 100.49 95.49 -11.63%
EPS -19.80 10.70 -14.70 2.70 3.20 2.20 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.79 0.99 0.88 1.03 0.94 1.14 1.14 -4.77%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.77 74.68 118.29 228.92 76.53 66.82 62.70 -6.53%
EPS -19.80 10.70 -14.70 2.70 2.12 1.46 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.79 0.99 0.88 1.03 0.6369 0.758 0.7486 0.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 -
Price 0.28 0.23 0.43 0.46 0.505 0.87 1.13 -
P/RPS 0.74 0.31 0.36 0.20 0.45 0.87 1.18 -6.03%
P/EPS -1.42 2.14 -2.93 17.35 16.12 39.50 27.18 -
EY -70.56 46.73 -34.16 5.76 6.20 2.53 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 0.35 0.23 0.49 0.45 0.54 0.76 0.99 -12.94%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Date 29/09/21 26/08/20 27/08/19 29/08/18 26/02/16 27/02/15 27/02/14 -
Price 0.255 0.225 0.40 0.40 0.52 0.93 1.10 -
P/RPS 0.68 0.30 0.34 0.17 0.46 0.93 1.15 -6.76%
P/EPS -1.29 2.09 -2.72 15.09 16.60 42.22 26.46 -
EY -77.48 47.77 -36.72 6.63 6.02 2.37 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
P/NAPS 0.32 0.23 0.45 0.39 0.55 0.82 0.96 -13.62%

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