[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.79%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 141,332 112,997 82,829 102,737 87,770 111,353 165,625 -2.60%
PBT 11,276 9,077 3,726 1,758 1,885 -14,574 1,936 34.09%
Tax -1,890 -2,508 -1,252 -340 -260 -100 -953 12.07%
NP 9,385 6,569 2,474 1,418 1,625 -14,674 982 45.62%
-
NP to SH 9,508 6,718 2,484 1,476 1,770 -14,673 964 46.39%
-
Tax Rate 16.76% 27.63% 33.60% 19.34% 13.79% - 49.23% -
Total Cost 131,946 106,428 80,354 101,318 86,145 126,027 164,642 -3.61%
-
Net Worth 170,961 138,005 129,385 124,630 122,364 142,951 160,265 1.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 170,961 138,005 129,385 124,630 122,364 142,951 160,265 1.08%
NOSH 174,450 116,953 113,496 113,300 113,300 113,453 120,499 6.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.64% 5.81% 2.99% 1.38% 1.85% -13.18% 0.59% -
ROE 5.56% 4.87% 1.92% 1.18% 1.45% -10.26% 0.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.02 96.62 72.98 90.68 77.47 98.15 137.45 -8.42%
EPS 5.47 5.73 2.13 1.33 1.60 -12.93 0.80 37.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.18 1.14 1.10 1.08 1.26 1.33 -4.95%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.81 69.41 50.88 63.11 53.91 68.40 101.74 -2.60%
EPS 5.84 4.13 1.53 0.91 1.09 -9.01 0.59 46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0501 0.8477 0.7948 0.7655 0.7516 0.8781 0.9844 1.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.455 0.55 1.02 0.84 0.80 0.88 0.75 -
P/RPS 0.56 0.57 1.40 0.93 1.03 0.90 0.55 0.30%
P/EPS 8.35 9.57 46.60 64.48 51.19 -6.80 93.75 -33.14%
EY 11.98 10.44 2.15 1.55 1.95 -14.70 1.07 49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.89 0.76 0.74 0.70 0.56 -3.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 26/11/10 -
Price 0.46 0.75 0.92 0.85 0.80 0.83 0.82 -
P/RPS 0.57 0.78 1.26 0.94 1.03 0.85 0.60 -0.85%
P/EPS 8.44 13.06 42.04 65.25 51.19 -6.42 102.50 -34.01%
EY 11.85 7.66 2.38 1.53 1.95 -15.58 0.98 51.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.81 0.77 0.74 0.66 0.62 -4.50%

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