[TSRCAP] QoQ TTM 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- 163.48%
YoY- 151.14%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 173,566 210,753 236,237 263,253 280,345 281,603 277,556 -26.81%
PBT 5,466 7,119 9,805 9,524 -13,866 -21,335 -20,574 -
Tax -558 -389 -26 24 50 625 -602 -4.92%
NP 4,908 6,730 9,779 9,548 -13,816 -20,710 -21,176 -
-
NP to SH 4,770 6,438 9,328 9,059 -14,270 -20,941 -21,616 -
-
Tax Rate 10.21% 5.46% 0.27% -0.25% - - - -
Total Cost 168,658 204,023 226,458 253,705 294,161 302,313 298,732 -31.61%
-
Net Worth 97,500 159,720 155,927 101,400 112,727 145,081 143,786 -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 3,381 3,381 3,381 3,075 3,075 -
Div Payout % - 52.53% 36.25% 37.33% 0.00% 0.00% 0.00% -
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 97,500 159,720 155,927 101,400 112,727 145,081 143,786 -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 2.83% 3.19% 4.14% 3.63% -4.93% -7.35% -7.63% -
ROE 4.89% 4.03% 5.98% 8.93% -12.66% -14.43% -15.03% -
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 178.02 174.18 203.02 259.62 248.69 250.39 247.08 -19.58%
EPS 4.89 5.32 8.02 8.93 -12.66 -18.62 -19.24 -
DPS 0.00 2.79 2.91 3.34 3.00 2.73 2.74 -
NAPS 1.00 1.32 1.34 1.00 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 106.61 129.46 145.11 161.70 172.20 172.97 170.49 -26.81%
EPS 2.93 3.95 5.73 5.56 -8.77 -12.86 -13.28 -
DPS 0.00 2.08 2.08 2.08 2.08 1.89 1.89 -
NAPS 0.5989 0.9811 0.9578 0.6229 0.6924 0.8912 0.8832 -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 0.59 0.74 0.54 0.54 0.37 0.30 0.38 33.97%
P/EPS 21.46 24.25 13.72 15.78 -7.35 -4.08 -4.88 -
EY 4.66 4.12 7.29 6.34 -13.61 -24.50 -20.47 -
DY 0.00 2.17 2.64 2.37 3.23 3.60 2.91 -
P/NAPS 1.05 0.98 0.82 1.41 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 0.71 0.61 0.62 0.46 0.40 0.34 0.37 54.23%
P/EPS 25.75 20.11 15.72 13.43 -7.82 -4.57 -4.78 -
EY 3.88 4.97 6.36 7.44 -12.79 -21.91 -20.92 -
DY 0.00 2.61 2.31 2.78 3.03 3.22 2.98 -
P/NAPS 1.26 0.81 0.94 1.20 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