[TSRCAP] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 23.11%
YoY- -20.38%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Revenue 96,059 167,787 264,866 247,679 211,314 140,936 126,751 -4.90%
PBT 17,906 -26,498 1,549 10,023 15,901 3,135 8,780 13.80%
Tax -4,786 1,187 -2,636 -1,900 -6,743 -1,672 -3,014 8.75%
NP 13,120 -25,311 -1,087 8,123 9,158 1,463 5,766 16.09%
-
NP to SH 13,124 -25,307 -1,630 8,130 10,364 1,649 5,834 15.85%
-
Tax Rate 26.73% - 170.17% 18.96% 42.41% 53.33% 34.33% -
Total Cost 82,939 193,098 265,953 239,556 202,156 139,473 120,985 -6.62%
-
Net Worth 169,216 157,004 181,427 183,172 177,938 159,466 134,388 4.27%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 169,216 157,004 181,427 183,172 177,938 159,466 134,388 4.27%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 116,300 7.63%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.66% -15.09% -0.41% 3.28% 4.33% 1.04% 4.55% -
ROE 7.76% -16.12% -0.90% 4.44% 5.82% 1.03% 4.34% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
RPS 55.06 96.18 151.83 141.98 121.13 84.84 111.29 -11.99%
EPS 7.52 -14.51 -0.93 4.66 5.94 0.99 5.12 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 1.04 1.05 1.02 0.96 1.18 -3.49%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
RPS 55.06 96.18 151.83 141.98 121.13 80.79 72.66 -4.90%
EPS 7.52 -14.51 -0.93 4.66 5.94 0.95 3.34 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 1.04 1.05 1.02 0.9141 0.7704 4.27%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/17 30/06/16 30/06/15 -
Price 0.305 0.35 0.35 0.485 0.74 0.51 0.77 -
P/RPS 0.55 0.36 0.23 0.34 0.61 0.60 0.69 -4.03%
P/EPS 4.05 -2.41 -37.46 10.41 12.46 51.37 15.03 -21.18%
EY 24.67 -41.45 -2.67 9.61 8.03 1.95 6.65 26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.34 0.46 0.73 0.53 0.65 -12.57%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Date 08/03/21 27/02/20 26/02/19 28/02/18 29/08/17 30/08/16 27/08/15 -
Price 0.28 0.45 0.45 0.48 0.655 0.46 0.50 -
P/RPS 0.51 0.47 0.30 0.34 0.54 0.54 0.45 2.29%
P/EPS 3.72 -3.10 -48.16 10.30 11.03 46.34 9.76 -16.06%
EY 26.87 -32.24 -2.08 9.71 9.07 2.16 10.25 19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.43 0.46 0.64 0.48 0.42 -6.50%

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