[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.76%
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 165,625 138,200 133,380 173,566 171,070 178,550 181,672 -5.97%
PBT 1,936 1,914 2,436 5,467 4,981 5,436 4,988 -46.76%
Tax -953 -716 -1,004 -558 -1,086 -528 -492 55.32%
NP 982 1,198 1,432 4,909 3,894 4,908 4,496 -63.69%
-
NP to SH 964 1,168 1,360 4,771 3,705 4,588 4,056 -61.59%
-
Tax Rate 49.23% 37.41% 41.22% 10.21% 21.80% 9.71% 9.86% -
Total Cost 164,642 137,002 131,948 168,657 167,176 173,642 177,176 -4.76%
-
Net Worth 160,265 155,344 149,599 167,678 146,731 153,698 134,862 12.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 9,066 - - - - -
Div Payout % - - 666.67% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 160,265 155,344 149,599 167,678 146,731 153,698 134,862 12.18%
NOSH 120,499 116,800 113,333 125,133 111,159 114,700 101,400 12.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.59% 0.87% 1.07% 2.83% 2.28% 2.75% 2.47% -
ROE 0.60% 0.75% 0.91% 2.85% 2.53% 2.99% 3.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 137.45 118.32 117.69 138.70 153.90 155.67 179.16 -16.18%
EPS 0.80 1.00 1.20 4.20 3.33 4.00 4.00 -65.76%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.32 1.34 1.32 1.34 1.33 0.00%
Adjusted Per Share Value based on latest NOSH - 97,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.74 84.89 81.93 106.61 105.08 109.67 111.59 -5.96%
EPS 0.59 0.72 0.84 2.93 2.28 2.82 2.49 -61.67%
DPS 0.00 0.00 5.57 0.00 0.00 0.00 0.00 -
NAPS 0.9844 0.9542 0.9189 1.03 0.9013 0.9441 0.8284 12.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.92 1.00 1.05 1.29 1.10 1.41 -
P/RPS 0.55 0.78 0.85 0.76 0.84 0.71 0.79 -21.43%
P/EPS 93.75 92.00 83.33 27.54 38.70 27.50 35.25 91.84%
EY 1.07 1.09 1.20 3.63 2.58 3.64 2.84 -47.80%
DY 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.76 0.78 0.98 0.82 1.06 -34.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 14/05/09 -
Price 0.82 0.88 0.92 1.26 1.07 1.26 1.20 -
P/RPS 0.60 0.74 0.78 0.91 0.70 0.81 0.67 -7.08%
P/EPS 102.50 88.00 76.67 33.05 32.10 31.50 30.00 126.67%
EY 0.98 1.14 1.30 3.03 3.12 3.17 3.33 -55.72%
DY 0.00 0.00 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.70 0.94 0.81 0.94 0.90 -21.98%

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