[TSRCAP] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.44%
YoY- 158.58%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 279,754 141,511 139,189 94,454 119,867 100,910 143,561 10.80%
PBT 9,794 7,083 9,374 3,819 3,500 -20,158 -9,719 -
Tax -2,975 -1,516 -3,761 1,690 -1,432 -215 -600 27.91%
NP 6,819 5,567 5,613 5,509 2,068 -20,373 -10,319 -
-
NP to SH 6,826 5,797 5,721 5,518 2,134 -20,254 -10,319 -
-
Tax Rate 30.38% 21.40% 40.12% -44.25% 40.91% - - -
Total Cost 272,935 135,944 133,576 88,945 117,799 121,283 153,880 9.21%
-
Net Worth 183,172 169,431 137,233 129,385 124,630 122,364 142,455 3.94%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 1,119 - - - -
Div Payout % - - - 20.28% - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 183,172 169,431 137,233 129,385 124,630 122,364 142,455 3.94%
NOSH 174,450 174,450 116,300 113,496 113,300 113,300 113,060 6.89%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.44% 3.93% 4.03% 5.83% 1.73% -20.19% -7.19% -
ROE 3.73% 3.42% 4.17% 4.26% 1.71% -16.55% -7.24% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 160.36 81.85 119.68 83.22 105.80 89.06 126.98 3.65%
EPS 3.91 3.35 4.92 4.86 1.88 -17.88 -9.13 -
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.05 0.98 1.18 1.14 1.10 1.08 1.26 -2.76%
Adjusted Per Share Value based on latest NOSH - 113,496
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 160.36 81.12 79.79 54.14 68.71 57.84 82.29 10.80%
EPS 3.91 3.32 3.28 3.16 1.22 -11.61 -5.92 -
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 1.05 0.9712 0.7867 0.7417 0.7144 0.7014 0.8166 3.94%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.455 0.55 1.02 0.84 0.80 0.88 -
P/RPS 0.30 0.56 0.46 1.23 0.79 0.90 0.69 -12.01%
P/EPS 12.27 13.57 11.18 20.98 44.60 -4.48 -9.64 -
EY 8.15 7.37 8.94 4.77 2.24 -22.35 -10.37 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.89 0.76 0.74 0.70 -6.25%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 -
Price 0.47 0.46 0.75 0.92 0.85 0.80 0.83 -
P/RPS 0.29 0.56 0.63 1.11 0.80 0.90 0.65 -11.66%
P/EPS 12.01 13.72 15.25 18.92 45.13 -4.48 -9.09 -
EY 8.33 7.29 6.56 5.28 2.22 -22.35 -11.00 -
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.64 0.81 0.77 0.74 0.66 -5.71%

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