[TSRCAP] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.48%
YoY- 221.55%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,026 43,858 45,418 82,451 64,510 70,874 62,510 -26.93%
PBT 1,017 1,471 1,247 3,384 3,703 1,190 -22,143 -
Tax -550 -142 -123 426 -187 -92 -97 217.64%
NP 467 1,329 1,124 3,810 3,516 1,098 -22,240 -
-
NP to SH 484 1,280 1,014 3,660 3,374 1,011 -22,315 -
-
Tax Rate 54.08% 9.65% 9.86% -12.59% 5.05% 7.73% - -
Total Cost 38,559 42,529 44,294 78,641 60,994 69,776 84,750 -40.81%
-
Net Worth 159,720 155,927 134,862 112,727 145,081 143,786 136,666 10.94%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,381 - - - -
Div Payout % - - - 92.40% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 159,720 155,927 134,862 112,727 145,081 143,786 136,666 10.94%
NOSH 120,999 116,363 101,400 112,727 112,466 112,333 106,770 8.68%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.20% 3.03% 2.47% 4.62% 5.45% 1.55% -35.58% -
ROE 0.30% 0.82% 0.75% 3.25% 2.33% 0.70% -16.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.25 37.69 44.79 73.14 57.36 63.09 58.55 -32.78%
EPS 0.40 1.10 1.00 3.00 3.00 0.90 -20.90 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.33 1.00 1.29 1.28 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 112,727
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.37 25.14 26.03 47.26 36.98 40.63 35.83 -26.93%
EPS 0.28 0.73 0.58 2.10 1.93 0.58 -12.79 -
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.9156 0.8938 0.7731 0.6462 0.8317 0.8242 0.7834 10.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.29 1.10 1.41 0.93 0.76 0.94 1.42 -
P/RPS 4.00 2.92 3.15 1.27 1.32 1.49 2.43 39.37%
P/EPS 322.50 100.00 141.00 28.64 25.33 104.44 -6.79 -
EY 0.31 1.00 0.71 3.49 3.95 0.96 -14.72 -
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 1.06 0.93 0.59 0.73 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 14/05/09 25/02/09 27/11/08 26/08/08 29/05/08 -
Price 1.07 1.26 1.20 0.99 0.85 0.92 1.05 -
P/RPS 3.32 3.34 2.68 1.35 1.48 1.46 1.79 50.90%
P/EPS 267.50 114.55 120.00 30.49 28.33 102.22 -5.02 -
EY 0.37 0.87 0.83 3.28 3.53 0.98 -19.90 -
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.90 0.99 0.66 0.72 0.82 -0.81%

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