[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 47.7%
YoY- 645.34%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 149,373 88,910 30,674 147,781 97,284 47,770 22,689 250.86%
PBT 14,043 9,579 2,075 10,678 7,921 3,801 2,509 214.90%
Tax -4,586 -3,172 -719 -3,034 -2,841 -1,309 -939 187.58%
NP 9,457 6,407 1,356 7,644 5,080 2,492 1,570 230.69%
-
NP to SH 8,945 6,246 1,334 7,431 5,031 2,486 1,568 218.93%
-
Tax Rate 32.66% 33.11% 34.65% 28.41% 35.87% 34.44% 37.43% -
Total Cost 139,916 82,503 29,318 140,137 92,204 45,278 21,119 252.34%
-
Net Worth 158,336 155,638 150,844 152,186 149,903 149,159 151,573 2.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,655 - - 2,090 -
Div Payout % - - - 76.11% - - 133.33% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 158,336 155,638 150,844 152,186 149,903 149,159 151,573 2.95%
NOSH 102,816 102,393 102,615 102,828 102,673 103,583 104,533 -1.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.33% 7.21% 4.42% 5.17% 5.22% 5.22% 6.92% -
ROE 5.65% 4.01% 0.88% 4.88% 3.36% 1.67% 1.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 145.28 86.83 29.89 143.72 94.75 46.12 21.71 254.70%
EPS 8.70 6.10 1.30 7.20 4.90 2.40 1.50 222.46%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 2.00 -
NAPS 1.54 1.52 1.47 1.48 1.46 1.44 1.45 4.09%
Adjusted Per Share Value based on latest NOSH - 103,238
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.63 50.97 17.58 84.71 55.77 27.38 13.01 250.80%
EPS 5.13 3.58 0.76 4.26 2.88 1.43 0.90 218.75%
DPS 0.00 0.00 0.00 3.24 0.00 0.00 1.20 -
NAPS 0.9076 0.8922 0.8647 0.8724 0.8593 0.855 0.8689 2.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.97 1.87 1.85 1.92 1.85 1.99 1.37 -
P/RPS 1.36 2.15 6.19 1.34 1.95 4.32 6.31 -64.01%
P/EPS 22.64 30.66 142.31 26.57 37.76 82.92 91.33 -60.50%
EY 4.42 3.26 0.70 3.76 2.65 1.21 1.09 154.07%
DY 0.00 0.00 0.00 2.86 0.00 0.00 1.46 -
P/NAPS 1.28 1.23 1.26 1.30 1.27 1.38 0.94 22.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 31/07/07 29/05/07 27/02/07 20/11/06 28/08/06 29/05/06 -
Price 1.88 2.48 1.90 2.00 1.85 1.86 1.81 -
P/RPS 1.29 2.86 6.36 1.39 1.95 4.03 8.34 -71.15%
P/EPS 21.61 40.66 146.15 27.68 37.76 77.50 120.67 -68.19%
EY 4.63 2.46 0.68 3.61 2.65 1.29 0.83 214.20%
DY 0.00 0.00 0.00 2.75 0.00 0.00 1.10 -
P/NAPS 1.22 1.63 1.29 1.35 1.27 1.29 1.25 -1.60%

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