[TSRCAP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1229.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 234,608 207,688 201,852 197,180 107,969 0 0 -
PBT 34,467 35,300 36,238 37,388 17,905 0 0 -
Tax -9,887 -10,785 -11,192 -10,972 -15,918 0 0 -
NP 24,580 24,514 25,046 26,416 1,987 0 0 -
-
NP to SH 24,580 24,514 25,046 26,416 1,987 0 0 -
-
Tax Rate 28.69% 30.55% 30.88% 29.35% 88.90% - - -
Total Cost 210,028 183,173 176,806 170,764 105,982 0 0 -
-
Net Worth 104,092 98,817 93,473 88,853 9,471,366 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,785 - - - - - - -
Div Payout % 19.47% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 104,092 98,817 93,473 88,853 9,471,366 0 0 -
NOSH 59,823 59,889 59,918 60,036 6,623,333 0 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.48% 11.80% 12.41% 13.40% 1.84% 0.00% 0.00% -
ROE 23.61% 24.81% 26.79% 29.73% 0.02% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 392.17 346.79 336.88 328.43 1.63 0.00 0.00 -
EPS 32.40 40.93 41.80 44.00 0.03 0.00 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.65 1.56 1.48 1.43 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,036
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 134.48 119.05 115.71 113.03 61.89 0.00 0.00 -
EPS 14.09 14.05 14.36 15.14 1.14 0.00 0.00 -
DPS 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5967 0.5665 0.5358 0.5093 54.2927 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 3.18 3.06 3.40 2.96 0.00 0.00 0.00 -
P/RPS 0.81 0.88 1.01 0.90 0.00 0.00 0.00 -
P/EPS 7.74 7.48 8.13 6.73 0.00 0.00 0.00 -
EY 12.92 13.38 12.29 14.86 0.00 0.00 0.00 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 2.18 2.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 11/10/02 01/07/02 21/03/02 - - -
Price 3.08 3.26 3.00 3.44 0.00 0.00 0.00 -
P/RPS 0.79 0.94 0.89 1.05 0.00 0.00 0.00 -
P/EPS 7.50 7.96 7.18 7.82 0.00 0.00 0.00 -
EY 13.34 12.56 13.93 12.79 0.00 0.00 0.00 -
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.98 1.92 2.32 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