[TSRCAP] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 233,082 147,781 62,743 115,190 223,359 234,608 107,969 13.67%
PBT 9,958 10,678 2,844 8,225 23,267 34,467 17,905 -9.31%
Tax -3,585 -3,034 -1,819 -3,698 -15,708 -9,887 -15,918 -21.99%
NP 6,373 7,644 1,025 4,527 7,559 24,580 1,987 21.42%
-
NP to SH 5,934 7,431 997 4,527 7,559 24,580 1,987 19.99%
-
Tax Rate 36.00% 28.41% 63.96% 44.96% 67.51% 28.69% 88.90% -
Total Cost 226,709 140,137 61,718 110,663 215,800 210,028 105,982 13.50%
-
Net Worth 156,588 152,186 153,083 151,718 118,960 104,092 9,471,366 -49.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,090 5,655 2,126 5,125 4,018 4,785 - -
Div Payout % 52.08% 76.11% 213.26% 113.22% 53.17% 19.47% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 156,588 152,186 153,083 151,718 118,960 104,092 9,471,366 -49.51%
NOSH 103,018 102,828 106,307 102,512 80,378 59,823 6,623,333 -50.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.73% 5.17% 1.63% 3.93% 3.38% 10.48% 1.84% -
ROE 3.79% 4.88% 0.65% 2.98% 6.35% 23.61% 0.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 226.25 143.72 59.02 112.37 277.88 392.17 1.63 127.45%
EPS 5.80 7.20 1.00 4.40 7.50 32.40 0.03 140.36%
DPS 3.00 5.50 2.00 5.00 5.00 8.00 0.00 -
NAPS 1.52 1.48 1.44 1.48 1.48 1.74 1.43 1.02%
Adjusted Per Share Value based on latest NOSH - 108,400
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.61 84.71 35.97 66.03 128.04 134.48 61.89 13.67%
EPS 3.40 4.26 0.57 2.60 4.33 14.09 1.14 19.96%
DPS 1.77 3.24 1.22 2.94 2.30 2.74 0.00 -
NAPS 0.8976 0.8724 0.8775 0.8697 0.6819 0.5967 54.2927 -49.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.07 1.92 1.23 1.30 2.07 3.18 0.00 -
P/RPS 0.91 1.34 2.08 1.16 0.74 0.81 0.00 -
P/EPS 35.94 26.57 131.15 29.44 22.01 7.74 0.00 -
EY 2.78 3.76 0.76 3.40 4.54 12.92 0.00 -
DY 1.45 2.86 1.63 3.85 2.42 2.52 0.00 -
P/NAPS 1.36 1.30 0.85 0.88 1.40 1.83 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 21/03/02 -
Price 1.40 2.00 1.15 1.52 2.20 3.08 0.00 -
P/RPS 0.62 1.39 1.95 1.35 0.79 0.79 0.00 -
P/EPS 24.31 27.68 122.62 34.42 23.39 7.50 0.00 -
EY 4.11 3.61 0.82 2.91 4.27 13.34 0.00 -
DY 2.14 2.75 1.74 3.29 2.27 2.60 0.00 -
P/NAPS 0.92 1.35 0.80 1.03 1.49 1.77 0.00 -

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