[TSA] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[TSA] TSA GROUP BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 41.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSA's Result
TSA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 213,784 139,294 64,650 332,646 249,557 0 0 -
PBT 19,186 9,060 3,254 24,150 17,144 0 0 -
Tax -5,103 -2,781 -1,190 -7,043 -4,946 0 0 -
NP 14,083 6,279 2,064 17,107 12,198 0 0 -
-
NP to SH 14,011 6,305 2,113 16,327 11,552 0 0 -
-
Tax Rate 26.60% 30.70% 36.57% 29.16% 28.85% - - -
Total Cost 199,701 133,015 62,586 315,539 237,359 0 0 -
-
Net Worth 189,013 185,580 165,942 93,798 139,777 0 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 15,001 - - - - - - -
Div Payout % 107.07% - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 189,013 185,580 165,942 93,798 139,777 0 0 -
NOSH 300,021 309,300 309,300 156,331 5,001 0 0 -
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.59% 4.51% 3.19% 5.14% 4.89% 0.00% 0.00% -
ROE 7.41% 3.40% 1.27% 17.41% 8.26% 0.00% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 71.26 45.04 22.99 212.78 4,990.14 0.00 0.00 -
EPS 4.67 2.14 0.75 41.43 2.31 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.59 0.60 27.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,331
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 69.08 45.01 20.89 107.49 80.64 0.00 0.00 -
EPS 4.53 2.04 0.68 5.28 3.73 0.00 0.00 -
DPS 4.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6107 0.5997 0.5362 0.3031 0.4517 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 - - - - -
Price 0.815 0.80 0.755 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.78 3.28 0.00 0.00 0.00 0.00 -
P/EPS 17.45 39.25 100.50 0.00 0.00 0.00 0.00 -
EY 5.73 2.55 1.00 0.00 0.00 0.00 0.00 -
DY 6.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.33 1.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 28/05/24 29/02/24 26/01/24 - - -
Price 0.825 0.885 0.78 0.77 0.00 0.00 0.00 -
P/RPS 1.16 1.97 3.39 0.36 0.00 0.00 0.00 -
P/EPS 17.67 43.41 103.82 7.37 0.00 0.00 0.00 -
EY 5.66 2.30 0.96 13.56 0.00 0.00 0.00 -
DY 6.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.47 1.32 1.28 0.00 0.00 0.00 -

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