[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 136.26%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 117,894 137,728 223,359 207,688 222,428 209,480 234,608 -36.81%
PBT 13,456 16,176 23,267 35,300 19,668 24,900 34,467 -46.61%
Tax -6,808 -10,124 -15,708 -10,785 -9,292 -13,448 -9,887 -22.04%
NP 6,648 6,052 7,559 24,514 10,376 11,452 24,580 -58.21%
-
NP to SH 6,648 6,052 7,559 24,514 10,376 11,452 24,580 -58.21%
-
Tax Rate 50.59% 62.59% 67.51% 30.55% 47.24% 54.01% 28.69% -
Total Cost 111,246 131,676 215,800 183,173 212,052 198,028 210,028 -34.56%
-
Net Worth 152,696 146,256 118,960 63,868 112,726 109,430 104,092 29.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,018 - - - 4,785 -
Div Payout % - - 53.17% - - - 19.47% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 152,696 146,256 118,960 63,868 112,726 109,430 104,092 29.13%
NOSH 103,874 100,866 80,378 63,868 64,049 63,622 59,823 44.51%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.64% 4.39% 3.38% 11.80% 4.66% 5.47% 10.48% -
ROE 4.35% 4.14% 6.35% 38.38% 9.20% 10.47% 23.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 113.50 136.54 277.88 325.18 347.28 329.26 392.17 -56.27%
EPS 6.40 6.00 7.50 30.67 16.20 18.00 32.40 -66.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.47 1.45 1.48 1.00 1.76 1.72 1.74 -10.64%
Adjusted Per Share Value based on latest NOSH - 63,424
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.58 78.95 128.04 119.05 127.50 120.08 134.48 -36.81%
EPS 3.81 3.47 4.33 14.05 5.95 6.56 14.09 -58.21%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 2.74 -
NAPS 0.8753 0.8384 0.6819 0.3661 0.6462 0.6273 0.5967 29.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.37 2.05 2.07 3.18 2.98 2.86 3.18 -
P/RPS 1.21 1.50 0.74 0.98 0.86 0.87 0.81 30.70%
P/EPS 21.41 34.17 22.01 8.28 18.40 15.89 7.74 97.17%
EY 4.67 2.93 4.54 12.07 5.44 6.29 12.92 -49.28%
DY 0.00 0.00 2.42 0.00 0.00 0.00 2.52 -
P/NAPS 0.93 1.41 1.40 3.18 1.69 1.66 1.83 -36.34%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 -
Price 1.27 1.64 2.20 2.46 3.20 3.12 3.08 -
P/RPS 1.12 1.20 0.79 0.76 0.92 0.95 0.79 26.22%
P/EPS 19.84 27.33 23.39 6.41 19.75 17.33 7.50 91.38%
EY 5.04 3.66 4.27 15.60 5.06 5.77 13.34 -47.76%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.60 -
P/NAPS 0.86 1.13 1.49 2.46 1.82 1.81 1.77 -38.22%

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