[TSRCAP] YoY Cumulative 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- 29.42%
YoY- 266.59%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 247,679 103,929 74,656 53,980 43,792 42,024 39,433 39.60%
PBT 10,023 4,493 3,460 5,758 2,339 982 1,208 46.84%
Tax -1,900 -1,880 -1,001 -1,308 -1,113 -161 -165 55.85%
NP 8,123 2,613 2,459 4,450 1,226 821 1,043 45.17%
-
NP to SH 8,130 2,617 2,464 4,509 1,230 856 1,095 43.91%
-
Tax Rate 18.96% 41.84% 28.93% 22.72% 47.58% 16.40% 13.66% -
Total Cost 239,556 101,316 72,197 49,530 42,566 41,203 38,390 39.44%
-
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 4.44% 1.47% 1.47% 3.31% 0.94% 0.69% 0.89% -
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 141.98 59.58 42.80 46.69 38.65 37.09 34.80 29.08%
EPS 4.70 1.50 1.40 3.90 1.10 0.80 1.00 32.44%
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 141.98 59.58 42.80 30.94 25.10 24.09 22.60 39.61%
EPS 4.70 1.50 1.40 2.58 0.71 0.49 0.63 44.04%
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 0.34 1.24 1.19 1.65 2.87 2.16 2.36 -29.65%
P/EPS 10.41 49.33 36.11 19.74 102.25 105.89 84.85 -31.68%
EY 9.61 2.03 2.77 5.06 0.98 0.94 1.18 46.35%
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 0.34 1.10 1.07 1.07 2.61 2.16 2.30 -29.33%
P/EPS 10.30 43.66 32.57 12.82 93.03 105.89 82.78 -31.50%
EY 9.71 2.29 3.07 7.80 1.07 0.94 1.21 45.96%
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