[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.32%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 105,999 84,748 62,122 77,053 65,828 83,515 124,219 -2.60%
PBT 8,457 6,808 2,795 1,319 1,414 -10,931 1,452 34.09%
Tax -1,418 -1,881 -939 -255 -195 -75 -715 12.07%
NP 7,039 4,927 1,856 1,064 1,219 -11,006 737 45.61%
-
NP to SH 7,131 5,039 1,863 1,107 1,328 -11,005 723 46.39%
-
Tax Rate 16.77% 27.63% 33.60% 19.33% 13.79% - 49.24% -
Total Cost 98,960 79,821 60,266 75,989 64,609 94,521 123,482 -3.61%
-
Net Worth 170,961 138,005 129,385 124,630 122,364 142,951 160,264 1.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 170,961 138,005 129,385 124,630 122,364 142,951 160,264 1.08%
NOSH 174,450 116,953 113,496 113,300 113,300 113,453 120,499 6.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.64% 5.81% 2.99% 1.38% 1.85% -13.18% 0.59% -
ROE 4.17% 3.65% 1.44% 0.89% 1.09% -7.70% 0.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.76 72.46 54.73 68.01 58.10 73.61 103.09 -8.42%
EPS 4.10 4.30 1.60 1.00 1.20 -9.70 0.60 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.18 1.14 1.10 1.08 1.26 1.33 -4.95%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.76 48.58 35.61 44.17 37.73 47.87 71.21 -2.60%
EPS 4.10 2.89 1.07 0.63 0.76 -6.31 0.41 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.7911 0.7417 0.7144 0.7014 0.8194 0.9187 1.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.455 0.55 1.02 0.84 0.80 0.88 0.75 -
P/RPS 0.75 0.76 1.86 1.24 1.38 1.20 0.73 0.45%
P/EPS 11.13 12.77 62.14 85.97 68.25 -9.07 125.00 -33.15%
EY 8.98 7.83 1.61 1.16 1.47 -11.02 0.80 49.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.89 0.76 0.74 0.70 0.56 -3.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 26/11/10 -
Price 0.46 0.75 0.92 0.85 0.80 0.83 0.82 -
P/RPS 0.76 1.04 1.68 1.25 1.38 1.13 0.80 -0.85%
P/EPS 11.25 17.41 56.05 87.00 68.25 -8.56 136.67 -34.02%
EY 8.89 5.74 1.78 1.15 1.47 -11.69 0.73 51.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.81 0.77 0.74 0.66 0.62 -4.50%

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