[TSRCAP] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 82.95%
YoY- -51.41%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 263,253 264,918 155,766 66,897 99,293 205,421 237,683 1.71%
PBT 9,524 -14,260 10,243 4,168 5,365 21,086 31,345 -17.99%
Tax 24 -2,963 -2,814 -2,312 -1,611 -14,877 -10,506 -
NP 9,548 -17,223 7,429 1,856 3,754 6,209 20,839 -12.18%
-
NP to SH 9,059 -17,715 7,196 1,824 3,754 6,209 20,839 -12.95%
-
Tax Rate -0.25% - 27.47% 55.47% 30.03% 70.55% 33.52% -
Total Cost 253,705 282,141 148,337 65,041 95,539 199,212 216,844 2.64%
-
Net Worth 101,400 136,666 150,844 151,573 152,434 146,256 63,622 8.07%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,381 3,075 3,613 4,110 5,420 4,437 4,770 -5.56%
Div Payout % 37.33% 0.00% 50.21% 225.37% 144.38% 71.47% 22.89% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 101,400 136,666 150,844 151,573 152,434 146,256 63,622 8.07%
NOSH 101,400 106,770 102,615 104,533 105,857 100,866 63,622 8.07%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.63% -6.50% 4.77% 2.77% 3.78% 3.02% 8.77% -
ROE 8.93% -12.96% 4.77% 1.20% 2.46% 4.25% 32.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 259.62 248.12 151.80 64.00 93.80 203.66 373.58 -5.87%
EPS 8.93 -16.59 7.01 1.74 3.55 6.16 32.75 -19.45%
DPS 3.34 2.88 3.50 3.93 5.12 4.40 7.50 -12.60%
NAPS 1.00 1.28 1.47 1.45 1.44 1.45 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 104,533
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 161.70 162.73 95.68 41.09 60.99 126.18 146.00 1.71%
EPS 5.56 -10.88 4.42 1.12 2.31 3.81 12.80 -12.96%
DPS 2.08 1.89 2.22 2.52 3.33 2.73 2.93 -5.54%
NAPS 0.6229 0.8395 0.9266 0.931 0.9363 0.8984 0.3908 8.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.41 1.42 1.85 1.37 1.27 2.05 2.86 -
P/RPS 0.54 0.57 1.22 2.14 1.35 1.01 0.77 -5.73%
P/EPS 15.78 -8.56 26.38 78.51 35.81 33.30 8.73 10.35%
EY 6.34 -11.68 3.79 1.27 2.79 3.00 11.45 -9.37%
DY 2.37 2.03 1.89 2.87 4.03 2.15 2.62 -1.65%
P/NAPS 1.41 1.11 1.26 0.94 0.88 1.41 2.86 -11.10%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 29/05/08 29/05/07 29/05/06 26/05/05 28/05/04 29/05/03 -
Price 1.20 1.05 1.90 1.81 1.58 1.64 3.12 -
P/RPS 0.46 0.42 1.25 2.83 1.68 0.81 0.84 -9.54%
P/EPS 13.43 -6.33 27.09 103.73 44.55 26.64 9.53 5.87%
EY 7.44 -15.80 3.69 0.96 2.24 3.75 10.50 -5.57%
DY 2.78 2.74 1.84 2.17 3.24 2.68 2.40 2.47%
P/NAPS 1.20 0.82 1.29 1.25 1.10 1.13 3.12 -14.70%

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