[TSA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[TSA] TSA GROUP BERHAD
Announcement Date
26-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSA's Result
TSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 278,588 258,600 332,646 332,742 0 0 0 -
PBT 18,120 13,016 24,150 22,858 0 0 0 -
Tax -5,562 -4,760 -7,043 -6,594 0 0 0 -
NP 12,558 8,256 17,107 16,264 0 0 0 -
-
NP to SH 12,610 8,452 16,327 15,402 0 0 0 -
-
Tax Rate 30.70% 36.57% 29.16% 28.85% - - - -
Total Cost 266,030 250,344 315,539 316,478 0 0 0 -
-
Net Worth 185,580 165,942 93,798 139,777 0 0 0 -
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 185,580 165,942 93,798 139,777 0 0 0 -
NOSH 309,300 309,300 156,331 5,001 0 0 0 -
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.51% 3.19% 5.14% 4.89% 0.00% 0.00% 0.00% -
ROE 6.79% 5.09% 17.41% 11.02% 0.00% 0.00% 0.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.07 91.94 212.78 6,653.52 0.00 0.00 0.00 -
EPS 4.28 3.00 41.43 3.08 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.60 27.95 0.00 0.00 29.54 -92.57%
Adjusted Per Share Value based on latest NOSH - 5,001
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.07 83.61 107.55 107.58 0.00 0.00 0.00 -
EPS 4.28 2.73 5.28 4.98 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5365 0.3033 0.4519 0.00 0.00 29.54 -92.57%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 - - - - - -
Price 0.80 0.755 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.62 25.12 0.00 0.00 0.00 0.00 0.00 -
EY 5.10 3.98 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.28 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 29/02/24 26/01/24 - - - -
Price 0.885 0.78 0.77 0.00 0.00 0.00 0.00 -
P/RPS 0.98 0.85 0.36 0.00 0.00 0.00 0.00 -
P/EPS 21.71 25.96 7.37 0.00 0.00 0.00 0.00 -
EY 4.61 3.85 13.56 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.32 1.28 0.00 0.00 0.00 0.00 -

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