[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.69%
YoY- 1137.04%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 155,766 111,214 52,370 234,608 155,766 100,926 49,295 115.18%
PBT 26,475 9,834 6,225 34,467 26,475 18,119 9,347 100.06%
Tax -8,089 -4,646 -3,362 -9,887 -8,089 -5,596 -2,743 105.50%
NP 18,386 5,188 2,863 24,580 18,386 12,523 6,604 97.78%
-
NP to SH 18,386 5,188 2,863 24,580 18,386 12,523 6,604 97.78%
-
Tax Rate 30.55% 47.24% 54.01% 28.69% 30.55% 30.88% 29.35% -
Total Cost 137,380 106,026 49,507 210,028 137,380 88,403 42,691 117.81%
-
Net Worth 63,868 112,726 109,430 104,092 98,817 93,473 88,853 -19.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,785 - - - -
Div Payout % - - - 19.47% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,868 112,726 109,430 104,092 98,817 93,473 88,853 -19.74%
NOSH 63,868 64,049 63,622 59,823 59,889 59,918 60,036 4.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.80% 4.66% 5.47% 10.48% 11.80% 12.41% 13.40% -
ROE 28.79% 4.60% 2.62% 23.61% 18.61% 13.40% 7.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 243.89 173.64 82.31 392.17 260.09 168.44 82.11 106.49%
EPS 23.00 8.10 4.50 32.40 30.70 20.90 11.00 63.44%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.72 1.74 1.65 1.56 1.48 -22.98%
Adjusted Per Share Value based on latest NOSH - 59,632
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.29 63.75 30.02 134.48 89.29 57.85 28.26 115.17%
EPS 10.54 2.97 1.64 14.09 10.54 7.18 3.79 97.63%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 0.3661 0.6462 0.6273 0.5967 0.5665 0.5358 0.5093 -19.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.18 2.98 2.86 3.18 3.06 3.40 2.96 -
P/RPS 1.30 1.72 3.47 0.81 1.18 2.02 3.60 -49.25%
P/EPS 11.05 36.79 63.56 7.74 9.97 16.27 26.91 -44.72%
EY 9.05 2.72 1.57 12.92 10.03 6.15 3.72 80.78%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 3.18 1.69 1.66 1.83 1.85 2.18 2.00 36.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 01/07/02 -
Price 2.46 3.20 3.12 3.08 3.26 3.00 3.44 -
P/RPS 1.01 1.84 3.79 0.79 1.25 1.78 4.19 -61.23%
P/EPS 8.55 39.51 69.33 7.50 10.62 14.35 31.27 -57.83%
EY 11.70 2.53 1.44 13.34 9.42 6.97 3.20 137.14%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 2.46 1.82 1.81 1.77 1.98 1.92 2.32 3.97%

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