[TSRCAP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 163.48%
YoY- 151.14%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 105,609 179,051 161,493 263,253 264,918 155,766 66,897 7.89%
PBT -32,936 2,643 4,828 9,524 -14,260 10,243 4,168 -
Tax 315 -1,396 -686 24 -2,963 -2,814 -2,312 -
NP -32,621 1,247 4,142 9,548 -17,223 7,429 1,856 -
-
NP to SH -32,567 1,250 4,096 9,059 -17,715 7,196 1,824 -
-
Tax Rate - 52.82% 14.21% -0.25% - 27.47% 55.47% -
Total Cost 138,230 177,804 157,351 253,705 282,141 148,337 65,041 13.37%
-
Net Worth 107,535 123,079 149,599 101,400 136,666 150,844 151,573 -5.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 3,381 3,075 3,613 4,110 -
Div Payout % - - - 37.33% 0.00% 50.21% 225.37% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 107,535 123,079 149,599 101,400 136,666 150,844 151,573 -5.55%
NOSH 100,499 90,499 113,333 101,400 106,770 102,615 104,533 -0.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -30.89% 0.70% 2.56% 3.63% -6.50% 4.77% 2.77% -
ROE -30.29% 1.02% 2.74% 8.93% -12.96% 4.77% 1.20% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 105.08 197.85 142.49 259.62 248.12 151.80 64.00 8.60%
EPS -32.40 1.38 3.61 8.93 -16.59 7.01 1.74 -
DPS 0.00 0.00 0.00 3.34 2.88 3.50 3.93 -
NAPS 1.07 1.36 1.32 1.00 1.28 1.47 1.45 -4.93%
Adjusted Per Share Value based on latest NOSH - 101,400
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 64.87 109.98 99.20 161.70 162.73 95.68 41.09 7.89%
EPS -20.00 0.77 2.52 5.56 -10.88 4.42 1.12 -
DPS 0.00 0.00 0.00 2.08 1.89 2.22 2.52 -
NAPS 0.6605 0.756 0.9189 0.6229 0.8395 0.9266 0.931 -5.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.84 1.06 1.00 1.41 1.42 1.85 1.37 -
P/RPS 0.80 0.54 0.70 0.54 0.57 1.22 2.14 -15.11%
P/EPS -2.59 76.74 27.67 15.78 -8.56 26.38 78.51 -
EY -38.58 1.30 3.61 6.34 -11.68 3.79 1.27 -
DY 0.00 0.00 0.00 2.37 2.03 1.89 2.87 -
P/NAPS 0.79 0.78 0.76 1.41 1.11 1.26 0.94 -2.85%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 31/05/10 14/05/09 29/05/08 29/05/07 29/05/06 -
Price 0.82 0.98 0.92 1.20 1.05 1.90 1.81 -
P/RPS 0.78 0.50 0.65 0.46 0.42 1.25 2.83 -19.31%
P/EPS -2.53 70.95 25.46 13.43 -6.33 27.09 103.73 -
EY -39.52 1.41 3.93 7.44 -15.80 3.69 0.96 -
DY 0.00 0.00 0.00 2.78 2.74 1.84 2.17 -
P/NAPS 0.77 0.72 0.70 1.20 0.82 1.29 1.25 -7.75%

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