[TSRCAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -43.9%
YoY- -69.25%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 147,781 62,743 115,190 223,359 234,608 36,313 32.38%
PBT 10,677 2,844 8,224 23,267 34,467 5,331 14.89%
Tax -3,034 -1,817 -3,698 -15,708 -9,887 -2,318 5.52%
NP 7,643 1,027 4,526 7,559 24,580 3,013 20.45%
-
NP to SH 7,430 997 4,526 7,559 24,580 4,094 12.65%
-
Tax Rate 28.42% 63.89% 44.97% 67.51% 28.69% 43.48% -
Total Cost 140,138 61,716 110,664 215,800 210,028 33,300 33.27%
-
Net Worth 103,238 100,999 108,400 88,749 59,632 6,623,333 -56.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,703 2,019 5,420 4,437 4,770 - -
Div Payout % 76.77% 202.61% 119.75% 58.70% 19.41% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 103,238 100,999 108,400 88,749 59,632 6,623,333 -56.47%
NOSH 103,238 100,999 108,400 88,749 59,632 6,623,333 -56.47%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.17% 1.64% 3.93% 3.38% 10.48% 8.30% -
ROE 7.20% 0.99% 4.18% 8.52% 41.22% 0.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 143.15 62.12 106.26 251.67 393.43 0.55 203.96%
EPS 7.20 0.99 4.18 8.52 41.22 0.06 160.38%
DPS 5.50 2.00 5.00 5.00 8.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 88,749
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 84.71 35.97 66.03 128.04 134.48 20.82 32.38%
EPS 4.26 0.57 2.59 4.33 14.09 2.35 12.62%
DPS 3.27 1.16 3.11 2.54 2.73 0.00 -
NAPS 0.5918 0.579 0.6214 0.5087 0.3418 37.9669 -56.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.92 1.23 1.30 2.07 3.18 0.00 -
P/RPS 1.34 1.98 1.22 0.82 0.81 0.00 -
P/EPS 26.68 124.60 31.14 24.30 7.71 0.00 -
EY 3.75 0.80 3.21 4.11 12.96 0.00 -
DY 2.86 1.63 3.85 2.42 2.52 0.00 -
P/NAPS 1.92 1.23 1.30 2.07 3.18 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 2.00 1.15 1.52 2.20 3.08 0.00 -
P/RPS 1.40 1.85 1.43 0.87 0.78 0.00 -
P/EPS 27.79 116.50 36.40 25.83 7.47 0.00 -
EY 3.60 0.86 2.75 3.87 13.38 0.00 -
DY 2.75 1.74 3.29 2.27 2.60 0.00 -
P/NAPS 2.00 1.15 1.52 2.20 3.08 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