[TSRCAP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 111.63%
YoY- 107.23%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 119,867 111,233 107,804 108,642 100,910 103,997 105,609 8.80%
PBT 3,500 3,369 3,757 3,595 -20,158 -32,170 -32,936 -
Tax -1,432 -1,368 -1,487 -1,372 -215 315 315 -
NP 2,068 2,001 2,270 2,223 -20,373 -31,855 -32,621 -
-
NP to SH 2,134 2,116 2,361 2,355 -20,254 -31,793 -32,567 -
-
Tax Rate 40.91% 40.61% 39.58% 38.16% - - - -
Total Cost 117,799 109,232 105,534 106,419 121,283 135,852 138,230 -10.10%
-
Net Worth 124,630 124,630 124,630 123,070 122,364 122,364 107,535 10.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,630 124,630 124,630 123,070 122,364 122,364 107,535 10.32%
NOSH 113,300 113,300 113,300 113,300 113,300 113,300 100,499 8.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.73% 1.80% 2.11% 2.05% -20.19% -30.63% -30.89% -
ROE 1.71% 1.70% 1.89% 1.91% -16.55% -25.98% -30.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.80 98.18 95.15 96.22 89.06 91.79 105.08 0.45%
EPS 1.88 1.87 2.08 2.09 -17.88 -28.06 -32.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.08 1.08 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 112,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.71 63.76 61.80 62.28 57.84 59.61 60.54 8.79%
EPS 1.22 1.21 1.35 1.35 -11.61 -18.22 -18.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7144 0.7144 0.7055 0.7014 0.7014 0.6164 10.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.80 0.80 0.80 0.80 0.82 0.84 -
P/RPS 0.79 0.81 0.84 0.83 0.90 0.89 0.80 -0.83%
P/EPS 44.60 42.84 38.39 38.36 -4.48 -2.92 -2.59 -
EY 2.24 2.33 2.60 2.61 -22.35 -34.22 -38.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.73 0.74 0.76 0.79 -2.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.85 0.80 0.81 0.83 0.80 0.80 0.82 -
P/RPS 0.80 0.81 0.85 0.86 0.90 0.87 0.78 1.70%
P/EPS 45.13 42.84 38.87 39.79 -4.48 -2.85 -2.53 -
EY 2.22 2.33 2.57 2.51 -22.35 -35.08 -39.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.74 0.76 0.74 0.74 0.77 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