[TSRCAP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 111.63%
YoY- 107.23%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,260 116,563 109,385 108,642 118,597 184,264 173,566 -5.92%
PBT 5,433 5,361 2,343 3,595 -32,503 2,664 5,466 -0.10%
Tax -1,979 -2,819 2,374 -1,372 -95 -1,240 -558 23.47%
NP 3,454 2,542 4,717 2,223 -32,598 1,424 4,908 -5.68%
-
NP to SH 3,694 2,555 4,762 2,355 -32,587 1,409 4,770 -4.16%
-
Tax Rate 36.43% 52.58% -101.32% 38.16% - 46.55% 10.21% -
Total Cost 116,806 114,021 104,668 106,419 151,195 182,840 168,658 -5.93%
-
Net Worth 113,312 130,909 127,601 123,070 121,152 162,353 97,500 2.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,119 - - - - -
Div Payout % - - 23.51% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 113,312 130,909 127,601 123,070 121,152 162,353 97,500 2.53%
NOSH 174,450 116,300 113,300 113,300 113,226 114,333 97,500 10.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.87% 2.18% 4.31% 2.05% -27.49% 0.77% 2.83% -
ROE 3.26% 1.95% 3.73% 1.91% -26.90% 0.87% 4.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.76 101.51 97.73 96.22 104.74 161.16 178.02 -9.19%
EPS 3.06 2.22 4.25 2.09 -28.78 1.23 4.89 -7.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.14 1.14 1.09 1.07 1.42 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 112,909
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.94 66.82 62.70 62.28 67.98 105.63 99.49 -5.92%
EPS 2.12 1.46 2.73 1.35 -18.68 0.81 2.73 -4.12%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.6495 0.7504 0.7314 0.7055 0.6945 0.9307 0.5589 2.53%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.505 0.87 1.13 0.80 0.81 0.85 1.05 -
P/RPS 0.51 0.86 1.16 0.83 0.77 0.53 0.59 -2.39%
P/EPS 16.48 39.10 26.56 38.36 -2.81 68.97 21.46 -4.30%
EY 6.07 2.56 3.76 2.61 -35.53 1.45 4.66 4.50%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.99 0.73 0.76 0.60 1.05 -10.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.52 0.93 1.10 0.83 0.80 1.01 1.26 -
P/RPS 0.52 0.92 1.13 0.86 0.76 0.63 0.71 -5.05%
P/EPS 16.97 41.80 25.86 39.79 -2.78 81.96 25.75 -6.71%
EY 5.89 2.39 3.87 2.51 -35.98 1.22 3.88 7.20%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.96 0.76 0.75 0.71 1.26 -12.89%

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