[TSRCAP] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 4.67%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 150,112 245,096 229,974 125,920 131,288 66,268 57,224 15.98%
PBT 4,688 3,968 7,442 6,700 18,732 2,308 1,268 22.26%
Tax 0 -1,444 -2,750 -2,856 -4,804 -1,444 -448 -
NP 4,688 2,524 4,692 3,844 13,928 864 820 30.74%
-
NP to SH 4,688 2,532 4,700 3,876 13,936 876 828 30.54%
-
Tax Rate 0.00% 36.39% 36.95% 42.63% 25.65% 62.56% 35.33% -
Total Cost 145,424 242,572 225,282 122,076 117,360 65,404 56,404 15.67%
-
Net Worth 155,260 179,683 177,938 165,727 135,875 129,161 124,630 3.43%
Dividend
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 155,260 179,683 177,938 165,727 135,875 129,161 124,630 3.43%
NOSH 174,450 174,450 174,450 174,450 116,133 113,300 113,300 6.86%
Ratio Analysis
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.12% 1.03% 2.04% 3.05% 10.61% 1.30% 1.43% -
ROE 3.02% 1.41% 2.64% 2.34% 10.26% 0.68% 0.66% -
Per Share
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 86.05 140.50 131.83 72.18 113.05 58.49 50.51 8.53%
EPS 2.80 1.60 2.67 2.40 12.00 0.80 0.80 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.03 1.02 0.95 1.17 1.14 1.10 -3.20%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 92.21 150.55 141.26 77.35 80.64 40.71 35.15 15.98%
EPS 2.88 1.56 2.89 2.38 8.56 0.54 0.51 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9537 1.1037 1.093 1.018 0.8346 0.7934 0.7655 3.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.40 0.40 0.57 0.545 0.86 0.96 0.80 -
P/RPS 0.46 0.28 0.43 0.76 0.76 1.64 1.58 -17.28%
P/EPS 14.88 27.56 21.16 24.53 7.17 124.16 109.47 -26.42%
EY 6.72 3.63 4.73 4.08 13.95 0.81 0.91 35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.56 0.57 0.74 0.84 0.73 -7.16%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 30/11/18 30/11/17 25/05/16 29/05/15 29/05/14 31/05/13 -
Price 0.34 0.36 0.49 0.52 0.80 1.11 0.81 -
P/RPS 0.40 0.26 0.37 0.72 0.71 1.90 1.60 -19.19%
P/EPS 12.65 24.80 18.19 23.40 6.67 143.57 110.84 -28.37%
EY 7.90 4.03 5.50 4.27 15.00 0.70 0.90 39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.48 0.55 0.68 0.97 0.74 -9.73%

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