[TSRCAP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 161.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 234,608 192,079 137,239 85,608 36,313 0 -
PBT 34,467 31,806 23,450 14,678 5,331 0 -
Tax -9,887 -10,407 -7,914 -5,061 -2,318 0 -
NP 24,580 21,399 15,536 9,617 3,013 0 -
-
NP to SH 24,580 22,480 16,617 10,698 4,094 0 -
-
Tax Rate 28.69% 32.72% 33.75% 34.48% 43.48% - -
Total Cost 210,028 170,680 121,703 75,991 33,300 0 -
-
Net Worth 59,632 98,713 93,269 88,853 6,623,333 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,770 - - - - - -
Div Payout % 19.41% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,632 98,713 93,269 88,853 6,623,333 0 -
NOSH 59,632 59,826 59,787 60,036 6,623,333 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.48% 11.14% 11.32% 11.23% 8.30% 0.00% -
ROE 41.22% 22.77% 17.82% 12.04% 0.06% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 393.43 321.06 229.54 142.59 0.55 0.00 -
EPS 41.22 37.58 27.79 17.82 0.06 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.65 1.56 1.48 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,036
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 134.48 110.11 78.67 49.07 20.82 0.00 -
EPS 14.09 12.89 9.53 6.13 2.35 0.00 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3418 0.5659 0.5346 0.5093 37.9669 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 3.18 3.06 3.40 2.96 0.00 0.00 -
P/RPS 0.81 0.95 1.48 2.08 0.00 0.00 -
P/EPS 7.71 8.14 12.23 16.61 0.00 0.00 -
EY 12.96 12.28 8.17 6.02 0.00 0.00 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.85 2.18 2.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/02/03 28/11/02 - - - - -
Price 3.08 3.26 0.00 0.00 0.00 0.00 -
P/RPS 0.78 1.02 0.00 0.00 0.00 0.00 -
P/EPS 7.47 8.68 0.00 0.00 0.00 0.00 -
EY 13.38 11.53 0.00 0.00 0.00 0.00 -
DY 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.98 0.00 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