[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.21%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,385 77,053 42,024 14,306 108,642 65,828 39,433 97.05%
PBT 2,343 1,319 982 317 3,595 1,414 1,208 55.33%
Tax 2,374 -255 -161 -112 -1,372 -195 -165 -
NP 4,717 1,064 821 205 2,223 1,219 1,043 172.72%
-
NP to SH 4,762 1,107 856 207 2,355 1,328 1,095 165.71%
-
Tax Rate -101.32% 19.33% 16.40% 35.33% 38.16% 13.79% 13.66% -
Total Cost 104,668 75,989 41,203 14,101 106,419 64,609 38,390 94.80%
-
Net Worth 130,589 124,630 124,630 124,630 121,795 122,364 122,364 4.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,145 - - - - - - -
Div Payout % 24.06% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 130,589 124,630 124,630 124,630 121,795 122,364 122,364 4.42%
NOSH 114,552 113,300 113,300 113,300 111,739 113,300 113,300 0.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.31% 1.38% 1.95% 1.43% 2.05% 1.85% 2.64% -
ROE 3.65% 0.89% 0.69% 0.17% 1.93% 1.09% 0.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.49 68.01 37.09 12.63 97.23 58.10 34.80 95.63%
EPS 4.20 1.00 0.80 0.20 2.10 1.20 1.00 159.63%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.10 1.10 1.09 1.08 1.08 3.66%
Adjusted Per Share Value based on latest NOSH - 113,300
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.19 47.33 25.81 8.79 66.73 40.43 24.22 97.06%
EPS 2.93 0.68 0.53 0.13 1.45 0.82 0.67 166.70%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8021 0.7655 0.7655 0.7655 0.7481 0.7516 0.7516 4.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.13 0.84 0.80 0.80 0.80 0.80 0.82 -
P/RPS 1.18 1.24 2.16 6.34 0.82 1.38 2.36 -36.92%
P/EPS 27.18 85.97 105.89 437.87 37.96 68.25 84.85 -53.08%
EY 3.68 1.16 0.94 0.23 2.63 1.47 1.18 113.01%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.76 0.73 0.73 0.73 0.74 0.76 19.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 1.10 0.85 0.80 0.81 0.83 0.80 0.80 -
P/RPS 1.15 1.25 2.16 6.42 0.85 1.38 2.30 -36.92%
P/EPS 26.46 87.00 105.89 443.35 39.38 68.25 82.78 -53.15%
EY 3.78 1.15 0.94 0.23 2.54 1.47 1.21 113.25%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.73 0.74 0.76 0.74 0.74 18.89%

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