[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 313.53%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 74,656 53,980 43,792 42,024 39,433 54,033 69,100 1.29%
PBT 3,460 5,758 2,339 982 1,208 875 957 23.86%
Tax -1,001 -1,308 -1,113 -161 -165 -575 -358 18.67%
NP 2,459 4,450 1,226 821 1,043 300 599 26.51%
-
NP to SH 2,464 4,509 1,230 856 1,095 301 584 27.08%
-
Tax Rate 28.93% 22.72% 47.58% 16.40% 13.66% 65.71% 37.41% -
Total Cost 72,197 49,530 42,566 41,203 38,390 53,733 68,501 0.87%
-
Net Worth 167,471 136,426 130,294 124,630 122,364 136,453 155,344 1.25%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,471 136,426 130,294 124,630 122,364 136,453 155,344 1.25%
NOSH 174,450 115,615 113,300 113,300 113,300 100,333 116,800 6.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.29% 8.24% 2.80% 1.95% 2.64% 0.56% 0.87% -
ROE 1.47% 3.31% 0.94% 0.69% 0.89% 0.22% 0.38% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.80 46.69 38.65 37.09 34.80 53.85 59.16 -5.24%
EPS 1.40 3.90 1.10 0.80 1.00 0.30 0.50 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.18 1.15 1.10 1.08 1.36 1.33 -5.28%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.80 30.94 25.10 24.09 22.60 30.97 39.61 1.29%
EPS 1.40 2.58 0.71 0.49 0.63 0.17 0.33 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.782 0.7469 0.7144 0.7014 0.7822 0.8905 1.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.51 0.77 1.11 0.80 0.82 1.00 0.92 -
P/RPS 1.19 1.65 2.87 2.16 2.36 1.86 1.56 -4.40%
P/EPS 36.11 19.74 102.25 105.89 84.85 333.33 184.00 -23.74%
EY 2.77 5.06 0.98 0.94 1.18 0.30 0.54 31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.97 0.73 0.76 0.74 0.69 -4.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.46 0.50 1.01 0.80 0.80 0.87 0.88 -
P/RPS 1.07 1.07 2.61 2.16 2.30 1.62 1.49 -5.36%
P/EPS 32.57 12.82 93.03 105.89 82.78 290.00 176.00 -24.49%
EY 3.07 7.80 1.07 0.94 1.21 0.34 0.57 32.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.88 0.73 0.74 0.64 0.66 -5.16%

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