[TSRCAP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 102.47%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 131,288 66,268 57,224 60,576 112,528 133,380 181,672 -5.26%
PBT 18,732 2,308 1,268 620 2,352 2,436 4,988 24.66%
Tax -4,804 -1,444 -448 12 -1,628 -1,004 -492 46.17%
NP 13,928 864 820 632 724 1,432 4,496 20.72%
-
NP to SH 13,936 876 828 804 724 1,360 4,056 22.82%
-
Tax Rate 25.65% 62.56% 35.33% -1.94% 69.22% 41.22% 9.86% -
Total Cost 117,360 65,404 56,404 59,944 111,804 131,948 177,176 -6.63%
-
Net Worth 135,875 129,161 124,630 107,535 123,079 149,599 134,862 0.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 9,066 - -
Div Payout % - - - - - 666.67% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 135,875 129,161 124,630 107,535 123,079 149,599 134,862 0.12%
NOSH 116,133 113,300 113,300 100,499 90,499 113,333 101,400 2.28%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.61% 1.30% 1.43% 1.04% 0.64% 1.07% 2.47% -
ROE 10.26% 0.68% 0.66% 0.75% 0.59% 0.91% 3.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 113.05 58.49 50.51 60.27 124.34 117.69 179.16 -7.38%
EPS 12.00 0.80 0.80 0.80 0.80 1.20 4.00 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.17 1.14 1.10 1.07 1.36 1.32 1.33 -2.11%
Adjusted Per Share Value based on latest NOSH - 100,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.64 40.71 35.15 37.21 69.12 81.93 111.59 -5.26%
EPS 8.56 0.54 0.51 0.49 0.44 0.84 2.49 22.83%
DPS 0.00 0.00 0.00 0.00 0.00 5.57 0.00 -
NAPS 0.8346 0.7934 0.7655 0.6605 0.756 0.9189 0.8284 0.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.86 0.96 0.80 0.84 1.06 1.00 1.41 -
P/RPS 0.76 1.64 1.58 1.39 0.85 0.85 0.79 -0.64%
P/EPS 7.17 124.16 109.47 105.00 132.50 83.33 35.25 -23.30%
EY 13.95 0.81 0.91 0.95 0.75 1.20 2.84 30.36%
DY 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.74 0.84 0.73 0.79 0.78 0.76 1.06 -5.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 31/05/13 31/05/12 30/05/11 31/05/10 14/05/09 -
Price 0.80 1.11 0.81 0.82 0.98 0.92 1.20 -
P/RPS 0.71 1.90 1.60 1.36 0.79 0.78 0.67 0.97%
P/EPS 6.67 143.57 110.84 102.50 122.50 76.67 30.00 -22.15%
EY 15.00 0.70 0.90 0.98 0.82 1.30 3.33 28.49%
DY 0.00 0.00 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.68 0.97 0.74 0.77 0.72 0.70 0.90 -4.56%

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