[TSRCAP] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.6%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 229,974 125,920 131,288 66,268 57,224 60,576 112,528 11.61%
PBT 7,442 6,700 18,732 2,308 1,268 620 2,352 19.36%
Tax -2,750 -2,856 -4,804 -1,444 -448 12 -1,628 8.39%
NP 4,692 3,844 13,928 864 820 632 724 33.27%
-
NP to SH 4,700 3,876 13,936 876 828 804 724 33.30%
-
Tax Rate 36.95% 42.63% 25.65% 62.56% 35.33% -1.94% 69.22% -
Total Cost 225,282 122,076 117,360 65,404 56,404 59,944 111,804 11.36%
-
Net Worth 177,938 165,727 135,875 129,161 124,630 107,535 123,079 5.82%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 177,938 165,727 135,875 129,161 124,630 107,535 123,079 5.82%
NOSH 174,450 174,450 116,133 113,300 113,300 100,499 90,499 10.61%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.04% 3.05% 10.61% 1.30% 1.43% 1.04% 0.64% -
ROE 2.64% 2.34% 10.26% 0.68% 0.66% 0.75% 0.59% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 131.83 72.18 113.05 58.49 50.51 60.27 124.34 0.90%
EPS 2.67 2.40 12.00 0.80 0.80 0.80 0.80 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 1.17 1.14 1.10 1.07 1.36 -4.32%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 131.83 72.18 75.26 37.99 32.80 34.72 64.50 11.61%
EPS 2.67 2.40 7.99 0.50 0.47 0.46 0.42 32.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 0.7789 0.7404 0.7144 0.6164 0.7055 5.82%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.57 0.545 0.86 0.96 0.80 0.84 1.06 -
P/RPS 0.43 0.76 0.76 1.64 1.58 1.39 0.85 -9.94%
P/EPS 21.16 24.53 7.17 124.16 109.47 105.00 132.50 -24.56%
EY 4.73 4.08 13.95 0.81 0.91 0.95 0.75 32.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.74 0.84 0.73 0.79 0.78 -4.96%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/11/17 25/05/16 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 -
Price 0.49 0.52 0.80 1.11 0.81 0.82 0.98 -
P/RPS 0.37 0.72 0.71 1.90 1.60 1.36 0.79 -11.00%
P/EPS 18.19 23.40 6.67 143.57 110.84 102.50 122.50 -25.40%
EY 5.50 4.27 15.00 0.70 0.90 0.98 0.82 33.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.68 0.97 0.74 0.77 0.72 -6.04%

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