[TSRCAP] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.62%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,822 16,567 14,306 15,144 28,132 33,345 45,418 -5.26%
PBT 4,683 577 317 155 588 609 1,247 24.66%
Tax -1,201 -361 -112 3 -407 -251 -123 46.17%
NP 3,482 216 205 158 181 358 1,124 20.72%
-
NP to SH 3,484 219 207 201 181 340 1,014 22.82%
-
Tax Rate 25.65% 62.56% 35.33% -1.94% 69.22% 41.22% 9.86% -
Total Cost 29,340 16,351 14,101 14,986 27,951 32,987 44,294 -6.63%
-
Net Worth 135,875 129,161 124,630 107,535 123,079 149,599 134,862 0.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 2,266 - -
Div Payout % - - - - - 666.67% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 135,875 129,161 124,630 107,535 123,079 149,599 134,862 0.12%
NOSH 116,133 113,300 113,300 100,499 90,499 113,333 101,400 2.28%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.61% 1.30% 1.43% 1.04% 0.64% 1.07% 2.47% -
ROE 2.56% 0.17% 0.17% 0.19% 0.15% 0.23% 0.75% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.26 14.62 12.63 15.07 31.09 29.42 44.79 -7.38%
EPS 3.00 0.20 0.20 0.20 0.20 0.30 1.00 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.17 1.14 1.10 1.07 1.36 1.32 1.33 -2.11%
Adjusted Per Share Value based on latest NOSH - 100,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.81 9.50 8.20 8.68 16.13 19.11 26.03 -5.26%
EPS 2.00 0.13 0.12 0.12 0.10 0.19 0.58 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.7789 0.7404 0.7144 0.6164 0.7055 0.8576 0.7731 0.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.86 0.96 0.80 0.84 1.06 1.00 1.41 -
P/RPS 3.04 6.57 6.34 5.57 3.41 3.40 3.15 -0.59%
P/EPS 28.67 496.66 437.87 420.00 530.00 333.33 141.00 -23.30%
EY 3.49 0.20 0.23 0.24 0.19 0.30 0.71 30.37%
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.74 0.84 0.73 0.79 0.78 0.76 1.06 -5.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 31/05/10 14/05/09 -
Price 0.80 1.11 0.81 0.82 0.98 0.92 1.20 -
P/RPS 2.83 7.59 6.42 5.44 3.15 3.13 2.68 0.91%
P/EPS 26.67 574.26 443.35 410.00 490.00 306.67 120.00 -22.16%
EY 3.75 0.17 0.23 0.24 0.20 0.33 0.83 28.56%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.68 0.97 0.74 0.77 0.72 0.70 0.90 -4.56%

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