[TSRCAP] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 54.28%
YoY- 45.85%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 51,917 75,198 60,114 43,176 21,158 27,225 27,718 12.07%
PBT 1,680 4,441 1,667 1,785 1,075 1,762 665 18.32%
Tax -438 163 -931 -287 -107 -752 -49 48.84%
NP 1,242 4,604 736 1,498 968 1,010 616 13.58%
-
NP to SH 1,243 4,605 738 1,495 1,025 1,011 649 12.52%
-
Tax Rate 26.07% -3.67% 55.85% 16.08% 9.95% 42.68% 7.37% -
Total Cost 50,675 70,594 59,378 41,678 20,190 26,215 27,102 12.03%
-
Net Worth 181,427 183,172 177,938 167,471 134,388 130,294 124,630 7.05%
Dividend
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 181,427 183,172 177,938 167,471 134,388 130,294 124,630 7.05%
NOSH 174,450 174,450 174,450 174,450 113,888 113,300 113,300 8.15%
Ratio Analysis
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.39% 6.12% 1.22% 3.47% 4.58% 3.71% 2.22% -
ROE 0.69% 2.51% 0.41% 0.89% 0.76% 0.78% 0.52% -
Per Share
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.76 43.11 34.46 24.75 18.58 24.03 24.46 3.62%
EPS 0.70 2.60 0.40 0.90 0.90 0.90 0.60 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.02 0.96 1.18 1.15 1.10 -1.01%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.76 43.11 34.46 24.75 12.13 15.61 15.89 12.06%
EPS 0.70 2.60 0.40 0.90 0.59 0.58 0.37 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.02 0.96 0.7704 0.7469 0.7144 7.05%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.35 0.485 0.74 0.51 0.77 1.11 0.80 -
P/RPS 1.18 1.13 2.15 2.06 4.14 4.62 3.27 -16.89%
P/EPS 49.12 18.37 174.92 59.51 85.56 124.39 139.66 -17.28%
EY 2.04 5.44 0.57 1.68 1.17 0.80 0.72 20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.73 0.53 0.65 0.97 0.73 -12.95%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/02/19 28/02/18 29/08/17 30/08/16 27/08/15 28/08/14 29/08/13 -
Price 0.45 0.48 0.655 0.46 0.50 1.01 0.80 -
P/RPS 1.51 1.11 1.90 1.86 2.69 4.20 3.27 -13.09%
P/EPS 63.16 18.18 154.83 53.68 55.56 113.19 139.66 -13.41%
EY 1.58 5.50 0.65 1.86 1.80 0.88 0.72 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.64 0.48 0.42 0.88 0.73 -9.16%

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