[TSRCAP] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 10.62%
YoY- 48.53%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,545 19,903 9,292 40,397 74,624 113,191 247,679 -29.82%
PBT 8,494 -6,093 -1,667 -1,187 2,191 2,672 10,023 -2.71%
Tax -73 0 -104 -2,250 0 -799 -1,900 -41.89%
NP 8,421 -6,093 -1,771 -3,437 2,191 1,873 8,123 0.60%
-
NP to SH 8,420 -6,093 -1,768 -3,435 2,192 1,876 8,130 0.58%
-
Tax Rate 0.86% - - - 0.00% 29.90% 18.96% -
Total Cost 21,124 25,996 11,063 43,834 72,433 111,318 239,556 -33.27%
-
Net Worth 146,537 129,093 137,815 169,216 157,004 181,427 183,172 -3.64%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 146,537 129,093 137,815 169,216 157,004 181,427 183,172 -3.64%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 28.50% -30.61% -19.06% -8.51% 2.94% 1.65% 3.28% -
ROE 5.75% -4.72% -1.28% -2.03% 1.40% 1.03% 4.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.94 11.41 5.33 23.16 42.78 64.88 141.98 -29.82%
EPS 4.80 -3.50 -1.00 -2.00 1.30 1.10 4.70 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 0.79 0.97 0.90 1.04 1.05 -3.64%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.94 11.41 5.33 23.16 42.78 64.88 141.98 -29.82%
EPS 4.80 -3.50 -1.00 -2.00 1.30 1.10 4.70 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 0.79 0.97 0.90 1.04 1.05 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.245 0.20 0.205 0.305 0.35 0.35 0.485 -
P/RPS 1.45 1.75 3.85 1.32 0.82 0.54 0.34 27.33%
P/EPS 5.08 -5.73 -20.23 -15.49 27.85 32.55 10.41 -11.26%
EY 19.70 -17.46 -4.94 -6.46 3.59 3.07 9.61 12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.31 0.39 0.34 0.46 -7.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 08/03/21 27/02/20 26/02/19 28/02/18 -
Price 0.24 0.21 0.195 0.28 0.45 0.45 0.48 -
P/RPS 1.42 1.84 3.66 1.21 1.05 0.69 0.34 26.88%
P/EPS 4.97 -6.01 -19.24 -14.22 35.81 41.85 10.30 -11.43%
EY 20.11 -16.63 -5.20 -7.03 2.79 2.39 9.71 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.25 0.29 0.50 0.43 0.46 -7.39%

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