[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.0%
YoY- 107.23%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 102,737 84,048 57,224 108,642 87,770 78,866 60,576 42.17%
PBT 1,758 1,964 1,268 3,595 1,885 2,416 620 100.20%
Tax -340 -322 -448 -1,372 -260 -330 12 -
NP 1,418 1,642 820 2,223 1,625 2,086 632 71.30%
-
NP to SH 1,476 1,712 828 2,355 1,770 2,190 804 49.87%
-
Tax Rate 19.34% 16.40% 35.33% 38.16% 13.79% 13.66% -1.94% -
Total Cost 101,318 82,406 56,404 106,419 86,145 76,780 59,944 41.84%
-
Net Worth 124,630 124,630 124,630 121,795 122,364 122,364 107,535 10.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,630 124,630 124,630 121,795 122,364 122,364 107,535 10.32%
NOSH 113,300 113,300 113,300 111,739 113,300 113,300 100,499 8.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.38% 1.95% 1.43% 2.05% 1.85% 2.64% 1.04% -
ROE 1.18% 1.37% 0.66% 1.93% 1.45% 1.79% 0.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.68 74.18 50.51 97.23 77.47 69.61 60.27 31.27%
EPS 1.33 1.60 0.80 2.10 1.60 2.00 0.80 40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.08 1.08 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 112,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.11 51.63 35.15 66.73 53.91 48.44 37.21 42.17%
EPS 0.91 1.05 0.51 1.45 1.09 1.35 0.49 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7655 0.7655 0.7481 0.7516 0.7516 0.6605 10.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.80 0.80 0.80 0.80 0.82 0.84 -
P/RPS 0.93 1.08 1.58 0.82 1.03 1.18 1.39 -23.48%
P/EPS 64.48 52.94 109.47 37.96 51.19 42.42 105.00 -27.73%
EY 1.55 1.89 0.91 2.63 1.95 2.36 0.95 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.73 0.74 0.76 0.79 -2.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.85 0.80 0.81 0.83 0.80 0.80 0.82 -
P/RPS 0.94 1.08 1.60 0.85 1.03 1.15 1.36 -21.80%
P/EPS 65.25 52.94 110.84 39.38 51.19 41.39 102.50 -25.97%
EY 1.53 1.89 0.90 2.54 1.95 2.42 0.98 34.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.74 0.76 0.74 0.74 0.77 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