[TSRCAP] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 108,642 118,597 184,264 173,566 280,344 233,082 147,781 -4.99%
PBT 3,595 -32,503 2,663 5,467 -13,867 9,958 10,678 -16.57%
Tax -1,372 -95 -1,240 -558 50 -3,585 -3,034 -12.37%
NP 2,223 -32,598 1,423 4,909 -13,817 6,373 7,644 -18.58%
-
NP to SH 2,355 -32,587 1,408 4,771 -14,270 5,934 7,431 -17.41%
-
Tax Rate 38.16% - 46.56% 10.21% - 36.00% 28.41% -
Total Cost 106,419 151,195 182,841 168,657 294,161 226,709 140,137 -4.47%
-
Net Worth 121,795 121,233 159,686 167,678 149,946 156,588 152,186 -3.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 3,407 3,090 5,655 -
Div Payout % - - - - 0.00% 52.08% 76.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 121,795 121,233 159,686 167,678 149,946 156,588 152,186 -3.64%
NOSH 111,739 113,302 117,416 125,133 113,595 103,018 102,828 1.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.05% -27.49% 0.77% 2.83% -4.93% 2.73% 5.17% -
ROE 1.93% -26.88% 0.88% 2.85% -9.52% 3.79% 4.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.23 104.67 156.93 138.70 246.79 226.25 143.72 -6.29%
EPS 2.10 -28.80 1.20 4.20 -13.00 5.80 7.20 -18.54%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 5.50 -
NAPS 1.09 1.07 1.36 1.34 1.32 1.52 1.48 -4.96%
Adjusted Per Share Value based on latest NOSH - 97,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.28 67.98 105.63 99.49 160.70 133.61 84.71 -4.99%
EPS 1.35 -18.68 0.81 2.73 -8.18 3.40 4.26 -17.41%
DPS 0.00 0.00 0.00 0.00 1.95 1.77 3.24 -
NAPS 0.6982 0.6949 0.9154 0.9612 0.8595 0.8976 0.8724 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.81 0.85 1.05 0.93 2.07 1.92 -
P/RPS 0.82 0.77 0.54 0.76 0.38 0.91 1.34 -7.85%
P/EPS 37.96 -2.82 70.88 27.54 -7.40 35.94 26.57 6.12%
EY 2.63 -35.51 1.41 3.63 -13.51 2.78 3.76 -5.77%
DY 0.00 0.00 0.00 0.00 3.23 1.45 2.86 -
P/NAPS 0.73 0.76 0.63 0.78 0.70 1.36 1.30 -9.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.83 0.80 1.01 1.26 0.99 1.40 2.00 -
P/RPS 0.85 0.76 0.64 0.91 0.40 0.62 1.39 -7.86%
P/EPS 39.38 -2.78 84.23 33.05 -7.88 24.31 27.68 6.04%
EY 2.54 -35.95 1.19 3.03 -12.69 4.11 3.61 -5.68%
DY 0.00 0.00 0.00 0.00 3.03 2.14 2.75 -
P/NAPS 0.76 0.75 0.74 0.94 0.75 0.92 1.35 -9.12%

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