[TSRCAP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.98%
YoY- 130.74%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 100,910 143,561 169,482 210,753 281,603 199,870 118,355 -2.62%
PBT -20,158 -9,719 3,183 7,119 -21,335 16,800 8,327 -
Tax -215 -600 -458 -389 625 -4,779 -3,506 -37.17%
NP -20,373 -10,319 2,725 6,730 -20,710 12,021 4,821 -
-
NP to SH -20,254 -10,319 2,715 6,438 -20,941 11,345 4,746 -
-
Tax Rate - - 14.39% 5.46% - 28.45% 42.10% -
Total Cost 121,283 153,880 166,757 204,023 302,313 187,849 113,534 1.10%
-
Net Worth 122,364 142,455 184,870 159,720 145,081 159,863 148,628 -3.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 3,381 3,075 3,613 4,110 -
Div Payout % - - - 52.53% 0.00% 31.85% 86.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,364 142,455 184,870 159,720 145,081 159,863 148,628 -3.18%
NOSH 113,300 113,060 138,999 120,999 112,466 103,807 101,800 1.79%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -20.19% -7.19% 1.61% 3.19% -7.35% 6.01% 4.07% -
ROE -16.55% -7.24% 1.47% 4.03% -14.43% 7.10% 3.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 89.06 126.98 121.93 174.18 250.39 192.54 116.26 -4.34%
EPS -17.88 -9.13 1.95 5.32 -18.62 10.93 4.66 -
DPS 0.00 0.00 0.00 2.79 2.73 3.50 4.04 -
NAPS 1.08 1.26 1.33 1.32 1.29 1.54 1.46 -4.89%
Adjusted Per Share Value based on latest NOSH - 120,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.84 82.29 97.15 120.81 161.42 114.57 67.84 -2.62%
EPS -11.61 -5.92 1.56 3.69 -12.00 6.50 2.72 -
DPS 0.00 0.00 0.00 1.94 1.76 2.07 2.36 -
NAPS 0.7014 0.8166 1.0597 0.9156 0.8317 0.9164 0.852 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.88 0.75 1.29 0.76 1.97 1.85 -
P/RPS 0.90 0.69 0.62 0.74 0.30 1.02 1.59 -9.04%
P/EPS -4.48 -9.64 38.40 24.25 -4.08 18.03 39.68 -
EY -22.35 -10.37 2.60 4.12 -24.50 5.55 2.52 -
DY 0.00 0.00 0.00 2.17 3.60 1.78 2.18 -
P/NAPS 0.74 0.70 0.56 0.98 0.59 1.28 1.27 -8.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 28/11/07 20/11/06 -
Price 0.80 0.83 0.82 1.07 0.85 1.88 1.85 -
P/RPS 0.90 0.65 0.67 0.61 0.34 0.98 1.59 -9.04%
P/EPS -4.48 -9.09 41.98 20.11 -4.57 17.20 39.68 -
EY -22.35 -11.00 2.38 4.97 -21.91 5.81 2.52 -
DY 0.00 0.00 0.00 2.61 3.22 1.86 2.18 -
P/NAPS 0.74 0.66 0.62 0.81 0.66 1.22 1.27 -8.60%

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