[TSRCAP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.29%
YoY- -96.28%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 139,189 94,454 119,867 100,910 143,561 169,482 210,753 -6.67%
PBT 9,374 3,819 3,500 -20,158 -9,719 3,183 7,119 4.69%
Tax -3,761 1,690 -1,432 -215 -600 -458 -389 45.93%
NP 5,613 5,509 2,068 -20,373 -10,319 2,725 6,730 -2.97%
-
NP to SH 5,721 5,518 2,134 -20,254 -10,319 2,715 6,438 -1.94%
-
Tax Rate 40.12% -44.25% 40.91% - - 14.39% 5.46% -
Total Cost 133,576 88,945 117,799 121,283 153,880 166,757 204,023 -6.81%
-
Net Worth 137,233 129,385 124,630 122,364 142,455 184,870 159,720 -2.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 1,119 - - - - 3,381 -
Div Payout % - 20.28% - - - - 52.53% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 137,233 129,385 124,630 122,364 142,455 184,870 159,720 -2.49%
NOSH 116,300 113,496 113,300 113,300 113,060 138,999 120,999 -0.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.03% 5.83% 1.73% -20.19% -7.19% 1.61% 3.19% -
ROE 4.17% 4.26% 1.71% -16.55% -7.24% 1.47% 4.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.68 83.22 105.80 89.06 126.98 121.93 174.18 -6.06%
EPS 4.92 4.86 1.88 -17.88 -9.13 1.95 5.32 -1.29%
DPS 0.00 0.99 0.00 0.00 0.00 0.00 2.79 -
NAPS 1.18 1.14 1.10 1.08 1.26 1.33 1.32 -1.85%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 85.50 58.02 73.63 61.98 88.18 104.10 129.46 -6.67%
EPS 3.51 3.39 1.31 -12.44 -6.34 1.67 3.95 -1.94%
DPS 0.00 0.69 0.00 0.00 0.00 0.00 2.08 -
NAPS 0.843 0.7948 0.7655 0.7516 0.875 1.1356 0.9811 -2.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.55 1.02 0.84 0.80 0.88 0.75 1.29 -
P/RPS 0.46 1.23 0.79 0.90 0.69 0.62 0.74 -7.61%
P/EPS 11.18 20.98 44.60 -4.48 -9.64 38.40 24.25 -12.10%
EY 8.94 4.77 2.24 -22.35 -10.37 2.60 4.12 13.77%
DY 0.00 0.97 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.47 0.89 0.76 0.74 0.70 0.56 0.98 -11.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 26/11/10 26/11/09 -
Price 0.75 0.92 0.85 0.80 0.83 0.82 1.07 -
P/RPS 0.63 1.11 0.80 0.90 0.65 0.67 0.61 0.53%
P/EPS 15.25 18.92 45.13 -4.48 -9.09 41.98 20.11 -4.50%
EY 6.56 5.28 2.22 -22.35 -11.00 2.38 4.97 4.73%
DY 0.00 1.07 0.00 0.00 0.00 0.00 2.61 -
P/NAPS 0.64 0.81 0.77 0.74 0.66 0.62 0.81 -3.84%

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