[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 189.41%
YoY- 41.52%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 105,169 154,610 323,569 105,999 84,748 62,122 77,053 4.89%
PBT 2,987 3,193 12,620 8,457 6,808 2,795 1,319 13.39%
Tax 0 -676 -3,924 -1,418 -1,881 -939 -255 -
NP 2,987 2,517 8,696 7,039 4,927 1,856 1,064 17.19%
-
NP to SH 2,988 2,522 8,705 7,131 5,039 1,863 1,107 16.49%
-
Tax Rate 0.00% 21.17% 31.09% 16.77% 27.63% 33.60% 19.33% -
Total Cost 102,182 152,093 314,873 98,960 79,821 60,266 75,989 4.65%
-
Net Worth 157,004 181,427 183,172 170,961 138,005 129,385 124,630 3.61%
Dividend
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 157,004 181,427 183,172 170,961 138,005 129,385 124,630 3.61%
NOSH 174,450 174,450 174,450 174,450 116,953 113,496 113,300 6.86%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.84% 1.63% 2.69% 6.64% 5.81% 2.99% 1.38% -
ROE 1.90% 1.39% 4.75% 4.17% 3.65% 1.44% 0.89% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 60.29 88.63 185.48 60.76 72.46 54.73 68.01 -1.83%
EPS 1.70 1.40 5.00 4.10 4.30 1.60 1.00 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 0.98 1.18 1.14 1.10 -3.03%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.60 94.97 198.75 65.11 52.06 38.16 47.33 4.89%
EPS 1.84 1.55 5.35 4.38 3.10 1.14 0.68 16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 1.1144 1.1251 1.0501 0.8477 0.7948 0.7655 3.61%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.23 0.40 0.48 0.455 0.55 1.02 0.84 -
P/RPS 0.38 0.45 0.26 0.75 0.76 1.86 1.24 -16.62%
P/EPS 13.43 27.67 9.62 11.13 12.77 62.14 85.97 -24.83%
EY 7.45 3.61 10.40 8.98 7.83 1.61 1.16 33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.46 0.46 0.47 0.89 0.76 -15.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 29/05/19 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.23 0.46 0.47 0.46 0.75 0.92 0.85 -
P/RPS 0.38 0.52 0.25 0.76 1.04 1.68 1.25 -16.72%
P/EPS 13.43 31.82 9.42 11.25 17.41 56.05 87.00 -24.96%
EY 7.45 3.14 10.62 8.89 5.74 1.78 1.15 33.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.44 0.45 0.47 0.64 0.81 0.77 -15.37%

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