[TSRCAP] YoY Annualized 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- 128.42%
YoY- 104.54%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 60,576 112,528 133,380 181,672 250,040 122,696 90,756 -6.51%
PBT 620 2,352 2,436 4,988 -88,572 8,300 10,036 -37.09%
Tax 12 -1,628 -1,004 -492 -388 -2,876 -3,756 -
NP 632 724 1,432 4,496 -88,960 5,424 6,280 -31.77%
-
NP to SH 804 724 1,360 4,056 -89,260 5,336 6,272 -28.96%
-
Tax Rate -1.94% 69.22% 41.22% 9.86% - 34.65% 37.43% -
Total Cost 59,944 111,804 131,948 177,176 339,000 117,272 84,476 -5.55%
-
Net Worth 107,535 123,079 149,599 134,862 136,666 150,844 151,573 -5.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 9,066 - - - 8,362 -
Div Payout % - - 666.67% - - - 133.33% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 107,535 123,079 149,599 134,862 136,666 150,844 151,573 -5.55%
NOSH 100,499 90,499 113,333 101,400 106,770 102,615 104,533 -0.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.04% 0.64% 1.07% 2.47% -35.58% 4.42% 6.92% -
ROE 0.75% 0.59% 0.91% 3.01% -65.31% 3.54% 4.14% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.27 124.34 117.69 179.16 234.18 119.57 86.82 -5.89%
EPS 0.80 0.80 1.20 4.00 -83.60 5.20 6.00 -28.50%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.07 1.36 1.32 1.33 1.28 1.47 1.45 -4.93%
Adjusted Per Share Value based on latest NOSH - 101,400
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.72 64.50 76.46 104.14 143.33 70.33 52.02 -6.51%
EPS 0.46 0.42 0.78 2.33 -51.17 3.06 3.60 -29.00%
DPS 0.00 0.00 5.20 0.00 0.00 0.00 4.79 -
NAPS 0.6164 0.7055 0.8576 0.7731 0.7834 0.8647 0.8689 -5.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.84 1.06 1.00 1.41 1.42 1.85 1.37 -
P/RPS 1.39 0.85 0.85 0.79 0.61 1.55 1.58 -2.11%
P/EPS 105.00 132.50 83.33 35.25 -1.70 35.58 22.83 28.92%
EY 0.95 0.75 1.20 2.84 -58.87 2.81 4.38 -22.46%
DY 0.00 0.00 8.00 0.00 0.00 0.00 5.84 -
P/NAPS 0.79 0.78 0.76 1.06 1.11 1.26 0.94 -2.85%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 31/05/10 14/05/09 29/05/08 29/05/07 29/05/06 -
Price 0.82 0.98 0.92 1.20 1.05 1.90 1.81 -
P/RPS 1.36 0.79 0.78 0.67 0.45 1.59 2.08 -6.83%
P/EPS 102.50 122.50 76.67 30.00 -1.26 36.54 30.17 22.58%
EY 0.98 0.82 1.30 3.33 -79.62 2.74 3.31 -18.34%
DY 0.00 0.00 8.70 0.00 0.00 0.00 4.42 -
P/NAPS 0.77 0.72 0.70 0.90 0.82 1.29 1.25 -7.75%

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