[TSRCAP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.25%
YoY- 102.2%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 248,523 118,918 132,818 111,646 107,804 105,609 179,051 5.16%
PBT 11,992 2,425 9,467 2,603 3,757 -32,936 2,643 26.16%
Tax -6,509 -1,492 -3,659 2,125 -1,487 315 -1,396 26.69%
NP 5,483 933 5,808 4,728 2,270 -32,621 1,247 25.55%
-
NP to SH 6,604 1,179 5,820 4,774 2,361 -32,567 1,250 29.15%
-
Tax Rate 54.28% 61.53% 38.65% -81.64% 39.58% - 52.82% -
Total Cost 243,040 117,985 127,010 106,918 105,534 138,230 177,804 4.92%
-
Net Worth 177,938 153,424 135,875 124,829 124,630 107,535 123,079 5.82%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 1,119 - - - -
Div Payout % - - - 23.45% - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 177,938 153,424 135,875 124,829 124,630 107,535 123,079 5.82%
NOSH 174,450 174,450 116,300 113,300 113,300 100,499 90,499 10.61%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.21% 0.78% 4.37% 4.23% 2.11% -30.89% 0.70% -
ROE 3.71% 0.77% 4.28% 3.82% 1.89% -30.29% 1.02% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 142.46 73.63 114.37 101.96 95.15 105.08 197.85 -4.92%
EPS 3.79 0.73 5.01 4.36 2.08 -32.40 1.38 16.79%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 1.02 0.95 1.17 1.14 1.10 1.07 1.36 -4.32%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 142.46 68.17 76.14 64.00 61.80 60.54 102.64 5.16%
EPS 3.79 0.68 3.34 2.74 1.35 -18.67 0.72 29.07%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 1.02 0.8795 0.7789 0.7156 0.7144 0.6164 0.7055 5.82%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.57 0.545 0.86 0.96 0.80 0.84 1.06 -
P/RPS 0.40 0.74 0.75 0.94 0.84 0.80 0.54 -4.50%
P/EPS 15.06 74.65 17.16 22.02 38.39 -2.59 76.74 -22.13%
EY 6.64 1.34 5.83 4.54 2.60 -38.58 1.30 28.48%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.74 0.84 0.73 0.79 0.78 -4.96%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/11/17 25/05/16 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 -
Price 0.49 0.52 0.80 1.11 0.81 0.82 0.98 -
P/RPS 0.34 0.71 0.70 1.09 0.85 0.78 0.50 -5.75%
P/EPS 12.94 71.23 15.96 25.46 38.87 -2.53 70.95 -23.01%
EY 7.73 1.40 6.26 3.93 2.57 -39.52 1.41 29.88%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.68 0.97 0.74 0.77 0.72 -6.04%

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