[TSRCAP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 123.15%
YoY- 102.21%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,454 111,153 111,646 109,385 119,867 111,233 107,804 -8.42%
PBT 3,819 3,700 2,603 2,343 3,500 3,369 3,757 1.09%
Tax 1,690 1,422 2,125 2,374 -1,432 -1,368 -1,487 -
NP 5,509 5,122 4,728 4,717 2,068 2,001 2,270 80.49%
-
NP to SH 5,518 5,136 4,774 4,762 2,134 2,116 2,361 76.02%
-
Tax Rate -44.25% -38.43% -81.64% -101.32% 40.91% 40.61% 39.58% -
Total Cost 88,945 106,031 106,918 104,668 117,799 109,232 105,534 -10.76%
-
Net Worth 129,385 129,183 124,829 127,601 124,630 124,630 124,630 2.52%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,119 1,119 1,119 1,119 - - - -
Div Payout % 20.28% 21.79% 23.45% 23.51% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,385 129,183 124,829 127,601 124,630 124,630 124,630 2.52%
NOSH 113,496 113,300 113,300 113,300 113,300 113,300 113,300 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.83% 4.61% 4.23% 4.31% 1.73% 1.80% 2.11% -
ROE 4.26% 3.98% 3.82% 3.73% 1.71% 1.70% 1.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 83.22 98.95 101.96 97.73 105.80 98.18 95.15 -8.53%
EPS 4.86 4.57 4.36 4.25 1.88 1.87 2.08 75.99%
DPS 0.99 1.00 1.02 1.00 0.00 0.00 0.00 -
NAPS 1.14 1.15 1.14 1.14 1.10 1.10 1.10 2.40%
Adjusted Per Share Value based on latest NOSH - 111,931
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.14 63.72 64.00 62.70 68.71 63.76 61.80 -8.43%
EPS 3.16 2.94 2.74 2.73 1.22 1.21 1.35 76.20%
DPS 0.64 0.64 0.64 0.64 0.00 0.00 0.00 -
NAPS 0.7417 0.7405 0.7156 0.7314 0.7144 0.7144 0.7144 2.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 1.11 0.96 1.13 0.84 0.80 0.80 -
P/RPS 1.23 1.12 0.94 1.16 0.79 0.81 0.84 28.91%
P/EPS 20.98 24.28 22.02 26.56 44.60 42.84 38.39 -33.13%
EY 4.77 4.12 4.54 3.76 2.24 2.33 2.60 49.80%
DY 0.97 0.90 1.06 0.88 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 0.84 0.99 0.76 0.73 0.73 14.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.92 1.01 1.11 1.10 0.85 0.80 0.81 -
P/RPS 1.11 1.02 1.09 1.13 0.80 0.81 0.85 19.45%
P/EPS 18.92 22.09 25.46 25.86 45.13 42.84 38.87 -38.09%
EY 5.28 4.53 3.93 3.87 2.22 2.33 2.57 61.53%
DY 1.07 0.99 0.92 0.91 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.97 0.96 0.77 0.73 0.74 6.20%

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