[TSRCAP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.25%
YoY- 107.25%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 118,918 132,818 111,646 107,804 105,609 179,051 161,493 -4.96%
PBT 2,425 9,467 2,603 3,757 -32,936 2,643 4,828 -10.83%
Tax -1,492 -3,659 2,125 -1,487 315 -1,396 -686 13.81%
NP 933 5,808 4,728 2,270 -32,621 1,247 4,142 -21.97%
-
NP to SH 1,179 5,820 4,774 2,361 -32,567 1,250 4,096 -18.72%
-
Tax Rate 61.53% 38.65% -81.64% 39.58% - 52.82% 14.21% -
Total Cost 117,985 127,010 106,918 105,534 138,230 177,804 157,351 -4.68%
-
Net Worth 153,424 135,875 124,829 124,630 107,535 123,079 149,599 0.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 1,119 - - - - -
Div Payout % - - 23.45% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 153,424 135,875 124,829 124,630 107,535 123,079 149,599 0.42%
NOSH 174,450 116,300 113,300 113,300 100,499 90,499 113,333 7.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.78% 4.37% 4.23% 2.11% -30.89% 0.70% 2.56% -
ROE 0.77% 4.28% 3.82% 1.89% -30.29% 1.02% 2.74% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 73.63 114.37 101.96 95.15 105.08 197.85 142.49 -10.41%
EPS 0.73 5.01 4.36 2.08 -32.40 1.38 3.61 -23.36%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.17 1.14 1.10 1.07 1.36 1.32 -5.32%
Adjusted Per Share Value based on latest NOSH - 113,300
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 68.17 76.14 64.00 61.80 60.54 102.64 92.57 -4.96%
EPS 0.68 3.34 2.74 1.35 -18.67 0.72 2.35 -18.65%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.8795 0.7789 0.7156 0.7144 0.6164 0.7055 0.8576 0.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.545 0.86 0.96 0.80 0.84 1.06 1.00 -
P/RPS 0.74 0.75 0.94 0.84 0.80 0.54 0.70 0.92%
P/EPS 74.65 17.16 22.02 38.39 -2.59 76.74 27.67 17.96%
EY 1.34 5.83 4.54 2.60 -38.58 1.30 3.61 -15.21%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.74 0.84 0.73 0.79 0.78 0.76 -4.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.52 0.80 1.11 0.81 0.82 0.98 0.92 -
P/RPS 0.71 0.70 1.09 0.85 0.78 0.50 0.65 1.48%
P/EPS 71.23 15.96 25.46 38.87 -2.53 70.95 25.46 18.68%
EY 1.40 6.26 3.93 2.57 -39.52 1.41 3.93 -15.79%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.97 0.74 0.77 0.72 0.70 -3.93%

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