[TSRCAP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.84%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 125,920 131,288 66,268 57,224 60,576 112,528 133,380 -0.95%
PBT 6,700 18,732 2,308 1,268 620 2,352 2,436 18.34%
Tax -2,856 -4,804 -1,444 -448 12 -1,628 -1,004 19.01%
NP 3,844 13,928 864 820 632 724 1,432 17.87%
-
NP to SH 3,876 13,936 876 828 804 724 1,360 19.05%
-
Tax Rate 42.63% 25.65% 62.56% 35.33% -1.94% 69.22% 41.22% -
Total Cost 122,076 117,360 65,404 56,404 59,944 111,804 131,948 -1.28%
-
Net Worth 165,727 135,875 129,161 124,630 107,535 123,079 149,599 1.71%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 9,066 -
Div Payout % - - - - - - 666.67% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,727 135,875 129,161 124,630 107,535 123,079 149,599 1.71%
NOSH 174,450 116,133 113,300 113,300 100,499 90,499 113,333 7.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.05% 10.61% 1.30% 1.43% 1.04% 0.64% 1.07% -
ROE 2.34% 10.26% 0.68% 0.66% 0.75% 0.59% 0.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.18 113.05 58.49 50.51 60.27 124.34 117.69 -7.81%
EPS 2.40 12.00 0.80 0.80 0.80 0.80 1.20 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.95 1.17 1.14 1.10 1.07 1.36 1.32 -5.32%
Adjusted Per Share Value based on latest NOSH - 113,300
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.18 75.26 37.99 32.80 34.72 64.50 76.46 -0.95%
EPS 2.40 7.99 0.50 0.47 0.46 0.42 0.78 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.20 -
NAPS 0.95 0.7789 0.7404 0.7144 0.6164 0.7055 0.8576 1.71%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.545 0.86 0.96 0.80 0.84 1.06 1.00 -
P/RPS 0.76 0.76 1.64 1.58 1.39 0.85 0.85 -1.84%
P/EPS 24.53 7.17 124.16 109.47 105.00 132.50 83.33 -18.42%
EY 4.08 13.95 0.81 0.91 0.95 0.75 1.20 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.57 0.74 0.84 0.73 0.79 0.78 0.76 -4.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.52 0.80 1.11 0.81 0.82 0.98 0.92 -
P/RPS 0.72 0.71 1.90 1.60 1.36 0.79 0.78 -1.32%
P/EPS 23.40 6.67 143.57 110.84 102.50 122.50 76.67 -17.93%
EY 4.27 15.00 0.70 0.90 0.98 0.82 1.30 21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
P/NAPS 0.55 0.68 0.97 0.74 0.77 0.72 0.70 -3.93%

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