[TSRCAP] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -36.28%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 111,803 182,608 288,147 248,523 118,918 132,818 111,646 0.02%
PBT 19,586 -25,837 4,310 11,992 2,425 9,467 2,603 36.36%
Tax -2,536 749 -2,035 -6,509 -1,492 -3,659 2,125 -
NP 17,050 -25,088 2,275 5,483 933 5,808 4,728 21.78%
-
NP to SH 17,055 -25,084 1,732 6,604 1,179 5,820 4,774 21.61%
-
Tax Rate 12.95% - 47.22% 54.28% 61.53% 38.65% -81.64% -
Total Cost 94,753 207,696 285,872 243,040 117,985 127,010 106,918 -1.83%
-
Net Worth 172,705 155,260 179,683 177,938 153,424 135,875 124,829 5.11%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - 1,119 -
Div Payout % - - - - - - 23.45% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 172,705 155,260 179,683 177,938 153,424 135,875 124,829 5.11%
NOSH 174,450 174,450 174,450 174,450 174,450 116,300 113,300 6.85%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 15.25% -13.74% 0.79% 2.21% 0.78% 4.37% 4.23% -
ROE 9.88% -16.16% 0.96% 3.71% 0.77% 4.28% 3.82% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 64.09 104.68 165.17 142.46 73.63 114.37 101.96 -6.88%
EPS 9.78 -14.38 0.99 3.79 0.73 5.01 4.36 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 0.99 0.89 1.03 1.02 0.95 1.17 1.14 -2.14%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 68.68 112.17 176.99 152.66 73.05 81.58 68.58 0.02%
EPS 10.48 -15.41 1.06 4.06 0.72 3.57 2.93 21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 1.0608 0.9537 1.1037 1.093 0.9424 0.8346 0.7668 5.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 -
Price 0.235 0.40 0.40 0.57 0.545 0.86 0.96 -
P/RPS 0.37 0.38 0.24 0.40 0.74 0.75 0.94 -13.34%
P/EPS 2.40 -2.78 40.29 15.06 74.65 17.16 22.02 -28.86%
EY 41.60 -35.95 2.48 6.64 1.34 5.83 4.54 40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.24 0.45 0.39 0.56 0.57 0.74 0.84 -17.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/11/20 28/11/19 30/11/18 30/11/17 25/05/16 29/05/15 29/05/14 -
Price 0.27 0.34 0.36 0.49 0.52 0.80 1.11 -
P/RPS 0.42 0.32 0.22 0.34 0.71 0.70 1.09 -13.63%
P/EPS 2.76 -2.36 36.26 12.94 71.23 15.96 25.46 -28.92%
EY 36.21 -42.29 2.76 7.73 1.40 6.26 3.93 40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 0.27 0.38 0.35 0.48 0.55 0.68 0.97 -17.84%

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