[TSRCAP] YoY TTM 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- -10.38%
YoY- 106.66%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 140,936 126,751 111,153 111,233 103,997 169,198 153,389 -1.40%
PBT 3,135 8,780 3,700 3,369 -32,170 2,582 3,705 -2.74%
Tax -1,672 -3,014 1,422 -1,368 315 -1,457 -651 17.00%
NP 1,463 5,766 5,122 2,001 -31,855 1,125 3,054 -11.53%
-
NP to SH 1,649 5,834 5,136 2,116 -31,793 1,126 3,060 -9.78%
-
Tax Rate 53.33% 34.33% -38.43% 40.61% - 56.43% 17.57% -
Total Cost 139,473 120,985 106,031 109,232 135,852 168,073 150,335 -1.24%
-
Net Worth 159,466 134,388 129,183 124,630 122,364 163,199 162,260 -0.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,119 - - - - -
Div Payout % - - 21.79% - - - - -
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 159,466 134,388 129,183 124,630 122,364 163,199 162,260 -0.28%
NOSH 174,450 116,300 113,300 113,300 113,300 119,999 121,999 6.13%
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 1.04% 4.55% 4.61% 1.80% -30.63% 0.66% 1.99% -
ROE 1.03% 4.34% 3.98% 1.70% -25.98% 0.69% 1.89% -
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 84.84 111.29 98.95 98.18 91.79 141.00 125.73 -6.34%
EPS 0.99 5.12 4.57 1.87 -28.06 0.94 2.51 -14.35%
DPS 0.00 0.00 1.00 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 80.79 72.66 63.72 63.76 59.61 96.99 87.93 -1.40%
EPS 0.95 3.34 2.94 1.21 -18.22 0.65 1.75 -9.67%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.9141 0.7704 0.7405 0.7144 0.7014 0.9355 0.9301 -0.28%
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 0.60 0.69 1.12 0.81 0.89 0.71 0.73 -3.21%
P/EPS 51.37 15.03 24.28 42.84 -2.92 106.57 36.68 5.76%
EY 1.95 6.65 4.12 2.33 -34.22 0.94 2.73 -5.44%
DY 0.00 0.00 0.90 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 0.54 0.45 1.02 0.81 0.87 0.62 0.70 -4.22%
P/EPS 46.34 9.76 22.09 42.84 -2.85 92.72 35.08 4.74%
EY 2.16 10.25 4.53 2.33 -35.08 1.08 2.85 -4.51%
DY 0.00 0.00 0.99 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