[TSRCAP] YoY Annualized Quarter 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- 33.0%
YoY- 107.23%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 133,508 116,563 109,385 108,642 118,597 184,264 173,566 -4.27%
PBT 5,449 5,361 2,343 3,595 -32,503 2,663 5,467 -0.05%
Tax -1,979 -2,819 2,374 -1,372 -95 -1,240 -558 23.47%
NP 3,470 2,542 4,717 2,223 -32,598 1,423 4,909 -5.61%
-
NP to SH 3,703 2,555 4,762 2,355 -32,587 1,408 4,771 -4.13%
-
Tax Rate 36.32% 52.58% -101.32% 38.16% - 46.56% 10.21% -
Total Cost 130,038 114,021 104,668 106,419 151,195 182,841 168,657 -4.23%
-
Net Worth 111,104 132,239 130,589 121,795 121,233 159,686 167,678 -6.62%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,145 - - - - -
Div Payout % - - 24.06% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 111,104 132,239 130,589 121,795 121,233 159,686 167,678 -6.62%
NOSH 174,450 115,999 114,552 111,739 113,302 117,416 125,133 5.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.60% 2.18% 4.31% 2.05% -27.49% 0.77% 2.83% -
ROE 3.33% 1.93% 3.65% 1.93% -26.88% 0.88% 2.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.95 100.49 95.49 97.23 104.67 156.93 138.70 -3.36%
EPS 3.20 2.20 4.20 2.10 -28.80 1.20 4.20 -4.42%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.14 1.14 1.09 1.07 1.36 1.34 -5.73%
Adjusted Per Share Value based on latest NOSH - 112,909
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.01 71.60 67.19 66.73 72.85 113.18 106.61 -4.27%
EPS 2.27 1.57 2.93 1.45 -20.02 0.86 2.93 -4.16%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.6825 0.8123 0.8021 0.7481 0.7447 0.9809 1.03 -6.62%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.505 0.87 1.13 0.80 0.81 0.85 1.05 -
P/RPS 0.45 0.87 1.18 0.82 0.77 0.54 0.76 -8.36%
P/EPS 16.12 39.50 27.18 37.96 -2.82 70.88 27.54 -8.53%
EY 6.20 2.53 3.68 2.63 -35.51 1.41 3.63 9.32%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.99 0.73 0.76 0.63 0.78 -5.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.52 0.93 1.10 0.83 0.80 1.01 1.26 -
P/RPS 0.46 0.93 1.15 0.85 0.76 0.64 0.91 -10.74%
P/EPS 16.60 42.22 26.46 39.38 -2.78 84.23 33.05 -10.83%
EY 6.02 2.37 3.78 2.54 -35.95 1.19 3.03 12.11%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.96 0.76 0.75 0.74 0.94 -8.54%

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