[TSRCAP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 35.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 244,896 237,683 234,608 192,079 137,239 85,608 36,313 258.20%
PBT 26,182 31,345 34,467 31,806 23,450 14,678 5,331 189.77%
Tax -8,937 -10,506 -9,887 -10,407 -7,914 -5,061 -2,318 146.48%
NP 17,245 20,839 24,580 21,399 15,536 9,617 3,013 220.99%
-
NP to SH 17,245 20,839 24,580 22,480 16,617 10,698 4,094 161.50%
-
Tax Rate 34.13% 33.52% 28.69% 32.72% 33.75% 34.48% 43.48% -
Total Cost 227,651 216,844 210,028 170,680 121,703 75,991 33,300 261.47%
-
Net Worth 64,583 63,622 59,632 98,713 93,269 88,853 6,623,333 -95.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,770 4,770 4,770 - - - - -
Div Payout % 27.66% 22.89% 19.41% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,583 63,622 59,632 98,713 93,269 88,853 6,623,333 -95.47%
NOSH 64,583 63,622 59,632 59,826 59,787 60,036 6,623,333 -95.47%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.04% 8.77% 10.48% 11.14% 11.32% 11.23% 8.30% -
ROE 26.70% 32.75% 41.22% 22.77% 17.82% 12.04% 0.06% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 379.19 373.58 393.43 321.06 229.54 142.59 0.55 7798.20%
EPS 26.70 32.75 41.22 37.58 27.79 17.82 0.06 5794.18%
DPS 7.39 7.50 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.65 1.56 1.48 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,826
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.38 136.25 134.48 110.11 78.67 49.07 20.82 258.15%
EPS 9.89 11.95 14.09 12.89 9.53 6.13 2.35 161.35%
DPS 2.73 2.73 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.3702 0.3647 0.3418 0.5659 0.5346 0.5093 37.9669 -95.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 2.98 2.86 3.18 3.06 3.40 2.96 0.00 -
P/RPS 0.79 0.77 0.81 0.95 1.48 2.08 0.00 -
P/EPS 11.16 8.73 7.71 8.14 12.23 16.61 0.00 -
EY 8.96 11.45 12.96 12.28 8.17 6.02 0.00 -
DY 2.48 2.62 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.86 3.18 1.85 2.18 2.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 28/11/02 - - - -
Price 3.20 3.12 3.08 3.26 0.00 0.00 0.00 -
P/RPS 0.84 0.84 0.78 1.02 0.00 0.00 0.00 -
P/EPS 11.98 9.53 7.47 8.68 0.00 0.00 0.00 -
EY 8.34 10.50 13.38 11.53 0.00 0.00 0.00 -
DY 2.31 2.40 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.12 3.08 1.98 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