[TSRCAP] YoY 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 103,997 169,198 153,389 236,237 277,556 188,921 77,777 4.95%
PBT -32,170 2,582 3,705 9,805 -20,574 16,456 4,610 -
Tax 315 -1,457 -651 -26 -602 -4,897 -2,305 -
NP -31,855 1,125 3,054 9,779 -21,176 11,559 2,305 -
-
NP to SH -31,793 1,126 3,060 9,328 -21,616 11,191 2,268 -
-
Tax Rate - 56.43% 17.57% 0.27% - 29.76% 50.00% -
Total Cost 135,852 168,073 150,335 226,458 298,732 177,362 75,472 10.28%
-
Net Worth 122,364 163,199 162,260 155,927 143,786 155,546 146,720 -2.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 3,381 3,075 3,613 4,110 -
Div Payout % - - - 36.25% 0.00% 32.29% 181.25% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,364 163,199 162,260 155,927 143,786 155,546 146,720 -2.97%
NOSH 113,300 119,999 121,999 116,363 112,333 102,333 101,888 1.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -30.63% 0.66% 1.99% 4.14% -7.63% 6.12% 2.96% -
ROE -25.98% 0.69% 1.89% 5.98% -15.03% 7.19% 1.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 91.79 141.00 125.73 203.02 247.08 184.61 76.34 3.11%
EPS -28.06 0.94 2.51 8.02 -19.24 10.94 2.23 -
DPS 0.00 0.00 0.00 2.91 2.74 3.50 4.03 -
NAPS 1.08 1.36 1.33 1.34 1.28 1.52 1.44 -4.67%
Adjusted Per Share Value based on latest NOSH - 116,363
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 63.88 103.93 94.22 145.11 170.49 116.04 47.77 4.95%
EPS -19.53 0.69 1.88 5.73 -13.28 6.87 1.39 -
DPS 0.00 0.00 0.00 2.08 1.89 2.22 2.52 -
NAPS 0.7516 1.0025 0.9967 0.9578 0.8832 0.9554 0.9012 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.82 1.00 0.92 1.10 0.94 1.87 1.99 -
P/RPS 0.89 0.71 0.73 0.54 0.38 1.01 2.61 -16.40%
P/EPS -2.92 106.57 36.68 13.72 -4.88 17.10 89.40 -
EY -34.22 0.94 2.73 7.29 -20.47 5.85 1.12 -
DY 0.00 0.00 0.00 2.64 2.91 1.87 2.03 -
P/NAPS 0.76 0.74 0.69 0.82 0.73 1.23 1.38 -9.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 26/08/08 31/07/07 28/08/06 -
Price 0.80 0.87 0.88 1.26 0.92 2.48 1.86 -
P/RPS 0.87 0.62 0.70 0.62 0.37 1.34 2.44 -15.77%
P/EPS -2.85 92.72 35.08 15.72 -4.78 22.68 83.56 -
EY -35.08 1.08 2.85 6.36 -20.92 4.41 1.20 -
DY 0.00 0.00 0.00 2.31 2.98 1.41 2.17 -
P/NAPS 0.74 0.64 0.66 0.94 0.72 1.63 1.29 -8.83%

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