[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 461.64%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 103,929 74,656 53,980 43,792 42,024 39,433 54,033 11.50%
PBT 4,493 3,460 5,758 2,339 982 1,208 875 31.31%
Tax -1,880 -1,001 -1,308 -1,113 -161 -165 -575 21.80%
NP 2,613 2,459 4,450 1,226 821 1,043 300 43.39%
-
NP to SH 2,617 2,464 4,509 1,230 856 1,095 301 43.34%
-
Tax Rate 41.84% 28.93% 22.72% 47.58% 16.40% 13.66% 65.71% -
Total Cost 101,316 72,197 49,530 42,566 41,203 38,390 53,733 11.13%
-
Net Worth 177,938 167,471 136,426 130,294 124,630 122,364 136,453 4.51%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 177,938 167,471 136,426 130,294 124,630 122,364 136,453 4.51%
NOSH 174,450 174,450 115,615 113,300 113,300 113,300 100,333 9.64%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.51% 3.29% 8.24% 2.80% 1.95% 2.64% 0.56% -
ROE 1.47% 1.47% 3.31% 0.94% 0.69% 0.89% 0.22% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.58 42.80 46.69 38.65 37.09 34.80 53.85 1.69%
EPS 1.50 1.40 3.90 1.10 0.80 1.00 0.30 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.96 1.18 1.15 1.10 1.08 1.36 -4.67%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.58 42.80 30.94 25.10 24.09 22.60 30.97 11.51%
EPS 1.50 1.40 2.58 0.71 0.49 0.63 0.17 43.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.96 0.782 0.7469 0.7144 0.7014 0.7822 4.51%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.74 0.51 0.77 1.11 0.80 0.82 1.00 -
P/RPS 1.24 1.19 1.65 2.87 2.16 2.36 1.86 -6.52%
P/EPS 49.33 36.11 19.74 102.25 105.89 84.85 333.33 -27.25%
EY 2.03 2.77 5.06 0.98 0.94 1.18 0.30 37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.65 0.97 0.73 0.76 0.74 -0.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.655 0.46 0.50 1.01 0.80 0.80 0.87 -
P/RPS 1.10 1.07 1.07 2.61 2.16 2.30 1.62 -6.24%
P/EPS 43.66 32.57 12.82 93.03 105.89 82.78 290.00 -27.04%
EY 2.29 3.07 7.80 1.07 0.94 1.21 0.34 37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.42 0.88 0.73 0.74 0.64 0.00%

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