[TSRCAP] YoY Annualized Quarter 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- 222.63%
YoY- 102.21%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 399,354 133,508 116,563 109,385 108,642 118,597 184,264 10.86%
PBT 8,900 5,449 5,361 2,343 3,595 -32,503 2,663 17.45%
Tax -3,737 -1,979 -2,819 2,374 -1,372 -95 -1,240 15.84%
NP 5,163 3,470 2,542 4,717 2,223 -32,598 1,423 18.74%
-
NP to SH 4,624 3,703 2,555 4,762 2,355 -32,587 1,408 17.17%
-
Tax Rate 41.99% 36.32% 52.58% -101.32% 38.16% - 46.56% -
Total Cost 394,191 130,038 114,021 104,668 106,419 151,195 182,841 10.78%
-
Net Worth 179,683 111,104 132,239 130,589 121,795 121,233 159,686 1.58%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,145 - - - -
Div Payout % - - - 24.06% - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 179,683 111,104 132,239 130,589 121,795 121,233 159,686 1.58%
NOSH 174,450 174,450 115,999 114,552 111,739 113,302 117,416 5.41%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.29% 2.60% 2.18% 4.31% 2.05% -27.49% 0.77% -
ROE 2.57% 3.33% 1.93% 3.65% 1.93% -26.88% 0.88% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 228.92 112.95 100.49 95.49 97.23 104.67 156.93 5.16%
EPS 2.70 3.20 2.20 4.20 2.10 -28.80 1.20 11.41%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 0.94 1.14 1.14 1.09 1.07 1.36 -3.63%
Adjusted Per Share Value based on latest NOSH - 111,931
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 228.92 76.53 66.82 62.70 62.28 67.98 105.63 10.86%
EPS 2.70 2.12 1.46 2.73 1.35 -18.68 0.81 17.40%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 1.03 0.6369 0.758 0.7486 0.6982 0.6949 0.9154 1.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.46 0.505 0.87 1.13 0.80 0.81 0.85 -
P/RPS 0.20 0.45 0.87 1.18 0.82 0.77 0.54 -12.40%
P/EPS 17.35 16.12 39.50 27.18 37.96 -2.82 70.88 -17.10%
EY 5.76 6.20 2.53 3.68 2.63 -35.51 1.41 20.63%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.76 0.99 0.73 0.76 0.63 -4.38%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/18 26/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.40 0.52 0.93 1.10 0.83 0.80 1.01 -
P/RPS 0.17 0.46 0.93 1.15 0.85 0.76 0.64 -16.19%
P/EPS 15.09 16.60 42.22 26.46 39.38 -2.78 84.23 -20.48%
EY 6.63 6.02 2.37 3.78 2.54 -35.95 1.19 25.73%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.82 0.96 0.76 0.75 0.74 -8.18%

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