[TSRCAP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.28%
YoY- -66.98%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 188,921 77,777 88,979 171,092 244,896 137,239 6.59%
PBT 16,456 4,610 3,530 20,161 26,182 23,450 -6.83%
Tax -4,897 -2,305 -1,115 -14,466 -8,937 -7,914 -9.14%
NP 11,559 2,305 2,415 5,695 17,245 15,536 -5.73%
-
NP to SH 11,191 2,268 2,416 5,695 17,245 16,617 -7.59%
-
Tax Rate 29.76% 50.00% 31.59% 71.75% 34.13% 33.75% -
Total Cost 177,362 75,472 86,564 165,397 227,651 121,703 7.81%
-
Net Worth 155,546 146,720 137,170 147,898 64,583 93,269 10.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,613 4,110 5,420 4,437 4,770 - -
Div Payout % 32.29% 181.25% 224.34% 77.92% 27.66% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 155,546 146,720 137,170 147,898 64,583 93,269 10.76%
NOSH 102,333 101,888 94,600 100,611 64,583 59,787 11.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.12% 2.96% 2.71% 3.33% 7.04% 11.32% -
ROE 7.19% 1.55% 1.76% 3.85% 26.70% 17.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 184.61 76.34 94.06 170.05 379.19 229.54 -4.26%
EPS 10.94 2.23 2.55 5.66 26.70 27.79 -17.00%
DPS 3.50 4.03 5.73 4.41 7.39 0.00 -
NAPS 1.52 1.44 1.45 1.47 1.00 1.56 -0.51%
Adjusted Per Share Value based on latest NOSH - 100,611
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.30 44.58 51.01 98.08 140.38 78.67 6.59%
EPS 6.42 1.30 1.38 3.26 9.89 9.53 -7.59%
DPS 2.07 2.36 3.11 2.54 2.73 0.00 -
NAPS 0.8916 0.841 0.7863 0.8478 0.3702 0.5346 10.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.87 1.99 1.43 1.37 2.98 3.40 -
P/RPS 1.01 2.61 1.52 0.81 0.79 1.48 -7.35%
P/EPS 17.10 89.40 55.99 24.20 11.16 12.23 6.92%
EY 5.85 1.12 1.79 4.13 8.96 8.17 -6.45%
DY 1.87 2.03 4.01 3.22 2.48 0.00 -
P/NAPS 1.23 1.38 0.99 0.93 2.98 2.18 -10.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/07 28/08/06 29/08/05 26/08/04 28/08/03 - -
Price 2.48 1.86 1.37 1.27 3.20 0.00 -
P/RPS 1.34 2.44 1.46 0.75 0.84 0.00 -
P/EPS 22.68 83.56 53.64 22.44 11.98 0.00 -
EY 4.41 1.20 1.86 4.46 8.34 0.00 -
DY 1.41 2.17 4.18 3.47 2.31 0.00 -
P/NAPS 1.63 1.29 0.94 0.86 3.20 0.00 -

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