[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.14%
YoY- -46.35%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 84,748 53,980 32,822 116,563 62,122 43,792 16,567 196.59%
PBT 6,808 5,758 4,683 5,361 2,795 2,339 577 417.50%
Tax -1,881 -1,308 -1,201 -2,819 -939 -1,113 -361 200.25%
NP 4,927 4,450 3,482 2,542 1,856 1,226 216 702.77%
-
NP to SH 5,039 4,509 3,484 2,555 1,863 1,230 219 707.43%
-
Tax Rate 27.63% 22.72% 25.65% 52.58% 33.60% 47.58% 62.56% -
Total Cost 79,821 49,530 29,340 114,021 60,266 42,566 16,351 187.49%
-
Net Worth 138,005 136,426 135,875 132,239 129,385 130,294 129,161 4.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 138,005 136,426 135,875 132,239 129,385 130,294 129,161 4.51%
NOSH 116,953 115,615 116,133 115,999 113,496 113,300 113,300 2.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.81% 8.24% 10.61% 2.18% 2.99% 2.80% 1.30% -
ROE 3.65% 3.31% 2.56% 1.93% 1.44% 0.94% 0.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.46 46.69 28.26 100.49 54.73 38.65 14.62 190.40%
EPS 4.30 3.90 3.00 2.20 1.60 1.10 0.20 671.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.14 1.14 1.15 1.14 2.32%
Adjusted Per Share Value based on latest NOSH - 114,833
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.58 30.94 18.81 66.82 35.61 25.10 9.50 196.52%
EPS 2.89 2.58 2.00 1.46 1.07 0.71 0.13 689.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7911 0.782 0.7789 0.758 0.7417 0.7469 0.7404 4.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.55 0.77 0.86 0.87 1.02 1.11 0.96 -
P/RPS 0.76 1.65 3.04 0.87 1.86 2.87 6.57 -76.22%
P/EPS 12.77 19.74 28.67 39.50 62.14 102.25 496.66 -91.26%
EY 7.83 5.06 3.49 2.53 1.61 0.98 0.20 1050.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.74 0.76 0.89 0.97 0.84 -32.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.75 0.50 0.80 0.93 0.92 1.01 1.11 -
P/RPS 1.04 1.07 2.83 0.93 1.68 2.61 7.59 -73.38%
P/EPS 17.41 12.82 26.67 42.22 56.05 93.03 574.26 -90.25%
EY 5.74 7.80 3.75 2.37 1.78 1.07 0.17 942.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.68 0.82 0.81 0.88 0.97 -24.19%

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