[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 330.17%
YoY- 102.21%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,122 43,792 16,567 109,385 77,053 42,024 14,306 165.92%
PBT 2,795 2,339 577 2,343 1,319 982 317 326.22%
Tax -939 -1,113 -361 2,374 -255 -161 -112 312.16%
NP 1,856 1,226 216 4,717 1,064 821 205 333.81%
-
NP to SH 1,863 1,230 219 4,762 1,107 856 207 332.09%
-
Tax Rate 33.60% 47.58% 62.56% -101.32% 19.33% 16.40% 35.33% -
Total Cost 60,266 42,566 16,351 104,668 75,989 41,203 14,101 163.12%
-
Net Worth 129,385 130,294 129,161 130,589 124,630 124,630 124,630 2.52%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,145 - - - -
Div Payout % - - - 24.06% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,385 130,294 129,161 130,589 124,630 124,630 124,630 2.52%
NOSH 113,496 113,300 113,300 114,552 113,300 113,300 113,300 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.99% 2.80% 1.30% 4.31% 1.38% 1.95% 1.43% -
ROE 1.44% 0.94% 0.17% 3.65% 0.89% 0.69% 0.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.73 38.65 14.62 95.49 68.01 37.09 12.63 165.55%
EPS 1.60 1.10 0.20 4.20 1.00 0.80 0.20 299.49%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.14 1.15 1.14 1.14 1.10 1.10 1.10 2.40%
Adjusted Per Share Value based on latest NOSH - 111,931
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.61 25.10 9.50 62.70 44.17 24.09 8.20 165.94%
EPS 1.07 0.71 0.13 2.73 0.63 0.49 0.12 329.42%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.7417 0.7469 0.7404 0.7486 0.7144 0.7144 0.7144 2.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 1.11 0.96 1.13 0.84 0.80 0.80 -
P/RPS 1.86 2.87 6.57 1.18 1.24 2.16 6.34 -55.81%
P/EPS 62.14 102.25 496.66 27.18 85.97 105.89 437.87 -72.76%
EY 1.61 0.98 0.20 3.68 1.16 0.94 0.23 265.49%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 0.84 0.99 0.76 0.73 0.73 14.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.92 1.01 1.11 1.10 0.85 0.80 0.81 -
P/RPS 1.68 2.61 7.59 1.15 1.25 2.16 6.42 -59.05%
P/EPS 56.05 93.03 574.26 26.46 87.00 105.89 443.35 -74.77%
EY 1.78 1.07 0.17 3.78 1.15 0.94 0.23 290.76%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.97 0.96 0.77 0.73 0.74 6.20%

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