[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 0.27%
YoY- 1137.04%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 207,688 222,428 209,480 234,608 207,688 201,852 197,180 3.51%
PBT 35,300 19,668 24,900 34,467 35,300 36,238 37,388 -3.75%
Tax -10,785 -9,292 -13,448 -9,887 -10,785 -11,192 -10,972 -1.13%
NP 24,514 10,376 11,452 24,580 24,514 25,046 26,416 -4.85%
-
NP to SH 24,514 10,376 11,452 24,580 24,514 25,046 26,416 -4.85%
-
Tax Rate 30.55% 47.24% 54.01% 28.69% 30.55% 30.88% 29.35% -
Total Cost 183,173 212,052 198,028 210,028 183,173 176,806 170,764 4.78%
-
Net Worth 63,868 112,726 109,430 104,092 98,817 93,473 88,853 -19.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,785 - - - -
Div Payout % - - - 19.47% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,868 112,726 109,430 104,092 98,817 93,473 88,853 -19.74%
NOSH 63,868 64,049 63,622 59,823 59,889 59,918 60,036 4.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.80% 4.66% 5.47% 10.48% 11.80% 12.41% 13.40% -
ROE 38.38% 9.20% 10.47% 23.61% 24.81% 26.79% 29.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 325.18 347.28 329.26 392.17 346.79 336.88 328.43 -0.66%
EPS 30.67 16.20 18.00 32.40 40.93 41.80 44.00 -21.36%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.72 1.74 1.65 1.56 1.48 -22.98%
Adjusted Per Share Value based on latest NOSH - 59,632
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 119.05 127.50 120.08 134.48 119.05 115.71 113.03 3.51%
EPS 14.05 5.95 6.56 14.09 14.05 14.36 15.14 -4.85%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 0.3661 0.6462 0.6273 0.5967 0.5665 0.5358 0.5093 -19.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.18 2.98 2.86 3.18 3.06 3.40 2.96 -
P/RPS 0.98 0.86 0.87 0.81 0.88 1.01 0.90 5.83%
P/EPS 8.28 18.40 15.89 7.74 7.48 8.13 6.73 14.80%
EY 12.07 5.44 6.29 12.92 13.38 12.29 14.86 -12.93%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 3.18 1.69 1.66 1.83 1.85 2.18 2.00 36.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 01/07/02 -
Price 2.46 3.20 3.12 3.08 3.26 3.00 3.44 -
P/RPS 0.76 0.92 0.95 0.79 0.94 0.89 1.05 -19.36%
P/EPS 6.41 19.75 17.33 7.50 7.96 7.18 7.82 -12.40%
EY 15.60 5.06 5.77 13.34 12.56 13.93 12.79 14.14%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 2.46 1.82 1.81 1.77 1.98 1.92 2.32 3.97%

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