[TSRCAP] QoQ TTM 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- 2.97%
YoY- 143.15%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 161,493 173,566 210,753 236,237 263,253 280,345 281,603 -30.99%
PBT 4,828 5,466 7,119 9,805 9,524 -13,866 -21,335 -
Tax -686 -558 -389 -26 24 50 625 -
NP 4,142 4,908 6,730 9,779 9,548 -13,816 -20,710 -
-
NP to SH 4,096 4,770 6,438 9,328 9,059 -14,270 -20,941 -
-
Tax Rate 14.21% 10.21% 5.46% 0.27% -0.25% - - -
Total Cost 157,351 168,658 204,023 226,458 253,705 294,161 302,313 -35.32%
-
Net Worth 149,599 97,500 159,720 155,927 101,400 112,727 145,081 2.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 3,381 3,381 3,381 3,381 3,075 -
Div Payout % - - 52.53% 36.25% 37.33% 0.00% 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 97,500 159,720 155,927 101,400 112,727 145,081 2.06%
NOSH 113,333 97,500 120,999 116,363 101,400 112,727 112,466 0.51%
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 2.56% 2.83% 3.19% 4.14% 3.63% -4.93% -7.35% -
ROE 2.74% 4.89% 4.03% 5.98% 8.93% -12.66% -14.43% -
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 142.49 178.02 174.18 203.02 259.62 248.69 250.39 -31.35%
EPS 3.61 4.89 5.32 8.02 8.93 -12.66 -18.62 -
DPS 0.00 0.00 2.79 2.91 3.34 3.00 2.73 -
NAPS 1.32 1.00 1.32 1.34 1.00 1.00 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 99.20 106.61 129.46 145.11 161.70 172.20 172.97 -30.99%
EPS 2.52 2.93 3.95 5.73 5.56 -8.77 -12.86 -
DPS 0.00 0.00 2.08 2.08 2.08 2.08 1.89 -
NAPS 0.9189 0.5989 0.9811 0.9578 0.6229 0.6924 0.8912 2.06%
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 0.70 0.59 0.74 0.54 0.54 0.37 0.30 76.01%
P/EPS 27.67 21.46 24.25 13.72 15.78 -7.35 -4.08 -
EY 3.61 4.66 4.12 7.29 6.34 -13.61 -24.50 -
DY 0.00 0.00 2.17 2.64 2.37 3.23 3.60 -
P/NAPS 0.76 1.05 0.98 0.82 1.41 0.93 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 0.65 0.71 0.61 0.62 0.46 0.40 0.34 54.09%
P/EPS 25.46 25.75 20.11 15.72 13.43 -7.82 -4.57 -
EY 3.93 3.88 4.97 6.36 7.44 -12.79 -21.91 -
DY 0.00 0.00 2.61 2.31 2.78 3.03 3.22 -
P/NAPS 0.70 1.26 0.81 0.94 1.20 0.99 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