[TSRCAP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.3%
YoY- 104.54%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,264 39,026 43,858 45,418 82,451 64,510 70,874 -25.77%
PBT 1,731 1,017 1,471 1,247 3,384 3,703 1,190 28.29%
Tax 257 -550 -142 -123 426 -187 -92 -
NP 1,988 467 1,329 1,124 3,810 3,516 1,098 48.39%
-
NP to SH 1,992 484 1,280 1,014 3,660 3,374 1,011 56.97%
-
Tax Rate -14.85% 54.08% 9.65% 9.86% -12.59% 5.05% 7.73% -
Total Cost 43,276 38,559 42,529 44,294 78,641 60,994 69,776 -27.20%
-
Net Worth 97,500 159,720 155,927 134,862 112,727 145,081 143,786 -22.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,381 - - -
Div Payout % - - - - 92.40% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 97,500 159,720 155,927 134,862 112,727 145,081 143,786 -22.76%
NOSH 97,500 120,999 116,363 101,400 112,727 112,466 112,333 -8.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.39% 1.20% 3.03% 2.47% 4.62% 5.45% 1.55% -
ROE 2.04% 0.30% 0.82% 0.75% 3.25% 2.33% 0.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.42 32.25 37.69 44.79 73.14 57.36 63.09 -18.45%
EPS 1.80 0.40 1.10 1.00 3.00 3.00 0.90 58.53%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.32 1.34 1.33 1.00 1.29 1.28 -15.13%
Adjusted Per Share Value based on latest NOSH - 101,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.95 22.37 25.14 26.03 47.26 36.98 40.63 -25.77%
EPS 1.14 0.28 0.73 0.58 2.10 1.93 0.58 56.71%
DPS 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.5589 0.9156 0.8938 0.7731 0.6462 0.8317 0.8242 -22.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.29 1.10 1.41 0.93 0.76 0.94 -
P/RPS 2.26 4.00 2.92 3.15 1.27 1.32 1.49 31.91%
P/EPS 51.39 322.50 100.00 141.00 28.64 25.33 104.44 -37.59%
EY 1.95 0.31 1.00 0.71 3.49 3.95 0.96 60.18%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 1.05 0.98 0.82 1.06 0.93 0.59 0.73 27.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 14/05/09 25/02/09 27/11/08 26/08/08 -
Price 1.26 1.07 1.26 1.20 0.99 0.85 0.92 -
P/RPS 2.71 3.32 3.34 2.68 1.35 1.48 1.46 50.86%
P/EPS 61.67 267.50 114.55 120.00 30.49 28.33 102.22 -28.53%
EY 1.62 0.37 0.87 0.83 3.28 3.53 0.98 39.67%
DY 0.00 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.26 0.81 0.94 0.90 0.99 0.66 0.72 45.07%

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