[TSRCAP] QoQ Cumulative Quarter 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- 57.27%
YoY- 111.61%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 147,781 97,284 47,770 22,689 62,743 41,672 32,736 172.39%
PBT 10,678 7,921 3,801 2,509 2,844 2,437 2,034 201.14%
Tax -3,034 -2,841 -1,309 -939 -1,819 -1,154 -823 138.07%
NP 7,644 5,080 2,492 1,570 1,025 1,283 1,211 240.40%
-
NP to SH 7,431 5,031 2,486 1,568 997 1,281 1,214 233.51%
-
Tax Rate 28.41% 35.87% 34.44% 37.43% 63.96% 47.35% 40.46% -
Total Cost 140,137 92,204 45,278 21,119 61,718 40,389 31,525 169.61%
-
Net Worth 152,186 149,903 149,159 151,573 153,083 154,787 146,691 2.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,655 - - 2,090 2,126 - - -
Div Payout % 76.11% - - 133.33% 213.26% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 152,186 149,903 149,159 151,573 153,083 154,787 146,691 2.47%
NOSH 102,828 102,673 103,583 104,533 106,307 106,749 101,166 1.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.17% 5.22% 5.22% 6.92% 1.63% 3.08% 3.70% -
ROE 4.88% 3.36% 1.67% 1.03% 0.65% 0.83% 0.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.72 94.75 46.12 21.71 59.02 39.04 32.36 169.45%
EPS 7.20 4.90 2.40 1.50 1.00 1.20 1.20 229.11%
DPS 5.50 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.48 1.46 1.44 1.45 1.44 1.45 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 104,533
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.71 55.77 27.38 13.01 35.97 23.89 18.77 172.34%
EPS 4.26 2.88 1.43 0.90 0.57 0.73 0.70 232.23%
DPS 3.24 0.00 0.00 1.20 1.22 0.00 0.00 -
NAPS 0.8724 0.8593 0.855 0.8689 0.8775 0.8873 0.8409 2.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.92 1.85 1.99 1.37 1.23 1.36 1.43 -
P/RPS 1.34 1.95 4.32 6.31 2.08 3.48 4.42 -54.77%
P/EPS 26.57 37.76 82.92 91.33 131.15 113.33 119.17 -63.13%
EY 3.76 2.65 1.21 1.09 0.76 0.88 0.84 170.86%
DY 2.86 0.00 0.00 1.46 1.63 0.00 0.00 -
P/NAPS 1.30 1.27 1.38 0.94 0.85 0.94 0.99 19.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 29/05/06 28/02/06 28/11/05 29/08/05 -
Price 2.00 1.85 1.86 1.81 1.15 1.35 1.37 -
P/RPS 1.39 1.95 4.03 8.34 1.95 3.46 4.23 -52.28%
P/EPS 27.68 37.76 77.50 120.67 122.62 112.50 114.17 -61.01%
EY 3.61 2.65 1.29 0.83 0.82 0.89 0.88 155.60%
DY 2.75 0.00 0.00 1.10 1.74 0.00 0.00 -
P/NAPS 1.35 1.27 1.29 1.25 0.80 0.93 0.94 27.20%

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