[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.75%
YoY- 170.48%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 154,610 323,569 105,999 84,748 62,122 77,053 65,828 14.03%
PBT 3,193 12,620 8,457 6,808 2,795 1,319 1,414 13.34%
Tax -676 -3,924 -1,418 -1,881 -939 -255 -195 21.07%
NP 2,517 8,696 7,039 4,927 1,856 1,064 1,219 11.79%
-
NP to SH 2,522 8,705 7,131 5,039 1,863 1,107 1,328 10.36%
-
Tax Rate 21.17% 31.09% 16.77% 27.63% 33.60% 19.33% 13.79% -
Total Cost 152,093 314,873 98,960 79,821 60,266 75,989 64,609 14.07%
-
Net Worth 181,427 183,172 170,961 138,005 129,385 124,630 122,364 6.24%
Dividend
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 181,427 183,172 170,961 138,005 129,385 124,630 122,364 6.24%
NOSH 174,450 174,450 174,450 116,953 113,496 113,300 113,300 6.86%
Ratio Analysis
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.63% 2.69% 6.64% 5.81% 2.99% 1.38% 1.85% -
ROE 1.39% 4.75% 4.17% 3.65% 1.44% 0.89% 1.09% -
Per Share
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 88.63 185.48 60.76 72.46 54.73 68.01 58.10 6.71%
EPS 1.40 5.00 4.10 4.30 1.60 1.00 1.20 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 0.98 1.18 1.14 1.10 1.08 -0.57%
Adjusted Per Share Value based on latest NOSH - 116,300
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.97 198.75 65.11 52.06 38.16 47.33 40.43 14.03%
EPS 1.55 5.35 4.38 3.10 1.14 0.68 0.82 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1144 1.1251 1.0501 0.8477 0.7948 0.7655 0.7516 6.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.48 0.455 0.55 1.02 0.84 0.80 -
P/RPS 0.45 0.26 0.75 0.76 1.86 1.24 1.38 -15.83%
P/EPS 27.67 9.62 11.13 12.77 62.14 85.97 68.25 -12.96%
EY 3.61 10.40 8.98 7.83 1.61 1.16 1.47 14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.46 0.47 0.89 0.76 0.74 -9.74%
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/05/19 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 -
Price 0.46 0.47 0.46 0.75 0.92 0.85 0.80 -
P/RPS 0.52 0.25 0.76 1.04 1.68 1.25 1.38 -13.93%
P/EPS 31.82 9.42 11.25 17.41 56.05 87.00 68.25 -11.07%
EY 3.14 10.62 8.89 5.74 1.78 1.15 1.47 12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.47 0.64 0.81 0.77 0.74 -7.68%

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