[TSRCAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.12%
YoY- 110.77%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 133,380 173,566 171,070 178,550 181,672 280,344 263,857 -36.56%
PBT 2,436 5,467 4,981 5,436 4,988 -13,867 -23,001 -
Tax -1,004 -558 -1,086 -528 -492 50 -501 59.01%
NP 1,432 4,909 3,894 4,908 4,496 -13,817 -23,502 -
-
NP to SH 1,360 4,771 3,705 4,588 4,056 -14,270 -23,906 -
-
Tax Rate 41.22% 10.21% 21.80% 9.71% 9.86% - - -
Total Cost 131,948 168,657 167,176 173,642 177,176 294,161 287,359 -40.50%
-
Net Worth 149,599 167,678 146,731 153,698 134,862 149,946 146,390 1.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,066 - - - - 3,407 - -
Div Payout % 666.67% - - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 149,599 167,678 146,731 153,698 134,862 149,946 146,390 1.45%
NOSH 113,333 125,133 111,159 114,700 101,400 113,595 113,481 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.07% 2.83% 2.28% 2.75% 2.47% -4.93% -8.91% -
ROE 0.91% 2.85% 2.53% 2.99% 3.01% -9.52% -16.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 117.69 138.70 153.90 155.67 179.16 246.79 232.51 -36.51%
EPS 1.20 4.20 3.33 4.00 4.00 -13.00 -21.07 -
DPS 8.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.32 1.34 1.32 1.34 1.33 1.32 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 116,363
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 76.46 99.49 98.06 102.35 104.14 160.70 151.25 -36.56%
EPS 0.78 2.73 2.12 2.63 2.33 -8.18 -13.70 -
DPS 5.20 0.00 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.8576 0.9612 0.8411 0.881 0.7731 0.8595 0.8392 1.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.00 1.05 1.29 1.10 1.41 0.93 0.76 -
P/RPS 0.85 0.76 0.84 0.71 0.79 0.38 0.33 88.01%
P/EPS 83.33 27.54 38.70 27.50 35.25 -7.40 -3.61 -
EY 1.20 3.63 2.58 3.64 2.84 -13.51 -27.72 -
DY 8.00 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.76 0.78 0.98 0.82 1.06 0.70 0.59 18.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 26/11/09 26/08/09 14/05/09 25/02/09 27/11/08 -
Price 0.92 1.26 1.07 1.26 1.20 0.99 0.85 -
P/RPS 0.78 0.91 0.70 0.81 0.67 0.40 0.37 64.48%
P/EPS 76.67 33.05 32.10 31.50 30.00 -7.88 -4.03 -
EY 1.30 3.03 3.12 3.17 3.33 -12.69 -24.78 -
DY 8.70 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.70 0.94 0.81 0.94 0.90 0.75 0.66 4.00%

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