[TSRCAP] YoY Annualized 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- 10.78%
YoY- 645.34%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 173,566 280,344 233,082 147,781 62,743 115,190 223,359 -4.11%
PBT 5,467 -13,867 9,958 10,678 2,844 8,225 23,267 -21.42%
Tax -558 50 -3,585 -3,034 -1,819 -3,698 -15,708 -42.63%
NP 4,909 -13,817 6,373 7,644 1,025 4,527 7,559 -6.93%
-
NP to SH 4,771 -14,270 5,934 7,431 997 4,527 7,559 -7.37%
-
Tax Rate 10.21% - 36.00% 28.41% 63.96% 44.96% 67.51% -
Total Cost 168,657 294,161 226,709 140,137 61,718 110,663 215,800 -4.02%
-
Net Worth 167,678 149,946 156,588 152,186 153,083 151,718 118,960 5.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 3,407 3,090 5,655 2,126 5,125 4,018 -
Div Payout % - 0.00% 52.08% 76.11% 213.26% 113.22% 53.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 167,678 149,946 156,588 152,186 153,083 151,718 118,960 5.88%
NOSH 125,133 113,595 103,018 102,828 106,307 102,512 80,378 7.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.83% -4.93% 2.73% 5.17% 1.63% 3.93% 3.38% -
ROE 2.85% -9.52% 3.79% 4.88% 0.65% 2.98% 6.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 138.70 246.79 226.25 143.72 59.02 112.37 277.88 -10.92%
EPS 4.20 -13.00 5.80 7.20 1.00 4.40 7.50 -9.20%
DPS 0.00 3.00 3.00 5.50 2.00 5.00 5.00 -
NAPS 1.34 1.32 1.52 1.48 1.44 1.48 1.48 -1.64%
Adjusted Per Share Value based on latest NOSH - 103,238
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.49 160.70 133.61 84.71 35.97 66.03 128.04 -4.11%
EPS 2.73 -8.18 3.40 4.26 0.57 2.60 4.33 -7.39%
DPS 0.00 1.95 1.77 3.24 1.22 2.94 2.30 -
NAPS 0.9612 0.8595 0.8976 0.8724 0.8775 0.8697 0.6819 5.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.93 2.07 1.92 1.23 1.30 2.07 -
P/RPS 0.76 0.38 0.91 1.34 2.08 1.16 0.74 0.44%
P/EPS 27.54 -7.40 35.94 26.57 131.15 29.44 22.01 3.80%
EY 3.63 -13.51 2.78 3.76 0.76 3.40 4.54 -3.65%
DY 0.00 3.23 1.45 2.86 1.63 3.85 2.42 -
P/NAPS 0.78 0.70 1.36 1.30 0.85 0.88 1.40 -9.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.26 0.99 1.40 2.00 1.15 1.52 2.20 -
P/RPS 0.91 0.40 0.62 1.39 1.95 1.35 0.79 2.38%
P/EPS 33.05 -7.88 24.31 27.68 122.62 34.42 23.39 5.92%
EY 3.03 -12.69 4.11 3.61 0.82 2.91 4.27 -5.55%
DY 0.00 3.03 2.14 2.75 1.74 3.29 2.27 -
P/NAPS 0.94 0.75 0.92 1.35 0.80 1.03 1.49 -7.38%

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