[TSRCAP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.27%
YoY- -57.83%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 169,198 179,051 184,264 169,482 153,389 161,493 173,566 -1.68%
PBT 2,582 2,643 2,664 3,183 3,705 4,828 5,466 -39.42%
Tax -1,457 -1,396 -1,240 -458 -651 -686 -558 89.95%
NP 1,125 1,247 1,424 2,725 3,054 4,142 4,908 -62.64%
-
NP to SH 1,126 1,250 1,409 2,715 3,060 4,096 4,770 -61.90%
-
Tax Rate 56.43% 52.82% 46.55% 14.39% 17.57% 14.21% 10.21% -
Total Cost 168,073 177,804 182,840 166,757 150,335 157,351 168,658 -0.23%
-
Net Worth 163,199 123,079 162,353 184,870 162,260 149,599 97,500 41.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 163,199 123,079 162,353 184,870 162,260 149,599 97,500 41.10%
NOSH 119,999 90,499 114,333 138,999 121,999 113,333 97,500 14.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.66% 0.70% 0.77% 1.61% 1.99% 2.56% 2.83% -
ROE 0.69% 1.02% 0.87% 1.47% 1.89% 2.74% 4.89% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.00 197.85 161.16 121.93 125.73 142.49 178.02 -14.43%
EPS 0.94 1.38 1.23 1.95 2.51 3.61 4.89 -66.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.42 1.33 1.33 1.32 1.00 22.82%
Adjusted Per Share Value based on latest NOSH - 138,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 96.99 102.64 105.63 97.15 87.93 92.57 99.49 -1.68%
EPS 0.65 0.72 0.81 1.56 1.75 2.35 2.73 -61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9355 0.7055 0.9307 1.0597 0.9301 0.8576 0.5589 41.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.00 1.06 0.85 0.75 0.92 1.00 1.05 -
P/RPS 0.71 0.54 0.53 0.62 0.73 0.70 0.59 13.17%
P/EPS 106.57 76.74 68.97 38.40 36.68 27.67 21.46 191.92%
EY 0.94 1.30 1.45 2.60 2.73 3.61 4.66 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.60 0.56 0.69 0.76 1.05 -20.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 24/02/10 -
Price 0.87 0.98 1.01 0.82 0.88 0.92 1.26 -
P/RPS 0.62 0.50 0.63 0.67 0.70 0.65 0.71 -8.66%
P/EPS 92.72 70.95 81.96 41.98 35.08 25.46 25.75 135.47%
EY 1.08 1.41 1.22 2.38 2.85 3.93 3.88 -57.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.71 0.62 0.66 0.70 1.26 -36.41%

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