[TSRCAP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
11-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 55.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 237,683 234,608 192,079 137,239 85,608 36,313 0 -
PBT 31,345 34,467 31,806 23,450 14,678 5,331 0 -
Tax -10,506 -9,887 -10,407 -7,914 -5,061 -2,318 0 -
NP 20,839 24,580 21,399 15,536 9,617 3,013 0 -
-
NP to SH 20,839 24,580 22,480 16,617 10,698 4,094 0 -
-
Tax Rate 33.52% 28.69% 32.72% 33.75% 34.48% 43.48% - -
Total Cost 216,844 210,028 170,680 121,703 75,991 33,300 0 -
-
Net Worth 63,622 59,632 98,713 93,269 88,853 6,623,333 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,770 4,770 - - - - - -
Div Payout % 22.89% 19.41% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,622 59,632 98,713 93,269 88,853 6,623,333 0 -
NOSH 63,622 59,632 59,826 59,787 60,036 6,623,333 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.77% 10.48% 11.14% 11.32% 11.23% 8.30% 0.00% -
ROE 32.75% 41.22% 22.77% 17.82% 12.04% 0.06% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 373.58 393.43 321.06 229.54 142.59 0.55 0.00 -
EPS 32.75 41.22 37.58 27.79 17.82 0.06 0.00 -
DPS 7.50 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.65 1.56 1.48 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,787
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 136.25 134.48 110.11 78.67 49.07 20.82 0.00 -
EPS 11.95 14.09 12.89 9.53 6.13 2.35 0.00 -
DPS 2.73 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3418 0.5659 0.5346 0.5093 37.9669 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 2.86 3.18 3.06 3.40 2.96 0.00 0.00 -
P/RPS 0.77 0.81 0.95 1.48 2.08 0.00 0.00 -
P/EPS 8.73 7.71 8.14 12.23 16.61 0.00 0.00 -
EY 11.45 12.96 12.28 8.17 6.02 0.00 0.00 -
DY 2.62 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.18 1.85 2.18 2.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 - - - - -
Price 3.12 3.08 3.26 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.78 1.02 0.00 0.00 0.00 0.00 -
P/EPS 9.53 7.47 8.68 0.00 0.00 0.00 0.00 -
EY 10.50 13.38 11.53 0.00 0.00 0.00 0.00 -
DY 2.40 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.08 1.98 0.00 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