[TSRCAP] YoY 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- -5.7%
YoY- 945.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
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 45,264 82,451 83,709 50,497 21,071 38,653 52,085 -2.31%
PBT 1,731 3,384 -4,085 2,757 407 841 6,425 -19.61%
Tax 257 426 1,001 -193 -665 230 -6,147 -
NP 1,988 3,810 -3,084 2,564 -258 1,071 278 38.76%
-
NP to SH 1,992 3,660 -3,011 2,400 -284 1,071 278 38.80%
-
Tax Rate -14.85% -12.59% - 7.00% 163.39% -27.35% 95.67% -
Total Cost 43,276 78,641 86,793 47,933 21,329 37,582 51,807 -2.95%
-
Net Worth 97,500 112,727 154,797 103,238 100,999 108,400 88,749 1.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 3,381 3,075 3,613 2,019 5,420 4,437 -
Div Payout % - 92.40% 0.00% 150.56% 0.00% 506.07% 1,596.22% -
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 97,500 112,727 154,797 103,238 100,999 108,400 88,749 1.57%
NOSH 97,500 112,727 102,515 103,238 100,999 108,400 88,749 1.57%
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 4.39% 4.62% -3.68% 5.08% -1.22% 2.77% 0.53% -
ROE 2.04% 3.25% -1.95% 2.32% -0.28% 0.99% 0.31% -
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 46.42 73.14 81.66 48.91 20.86 35.66 58.69 -3.83%
EPS 1.80 3.00 -2.90 2.30 -0.30 1.00 0.30 34.76%
DPS 0.00 3.00 3.00 3.50 2.00 5.00 5.00 -
NAPS 1.00 1.00 1.51 1.00 1.00 1.00 1.00 0.00%
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 25.95 47.26 47.98 28.95 12.08 22.16 29.86 -2.30%
EPS 1.14 2.10 -1.73 1.38 -0.16 0.61 0.16 38.67%
DPS 0.00 1.94 1.76 2.07 1.16 3.11 2.54 -
NAPS 0.5589 0.6462 0.8873 0.5918 0.579 0.6214 0.5087 1.57%
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 2.26 1.27 2.54 3.93 5.90 3.65 3.53 -7.15%
P/EPS 51.39 28.64 -70.48 82.59 -437.43 131.58 660.84 -34.64%
EY 1.95 3.49 -1.42 1.21 -0.23 0.76 0.15 53.28%
DY 0.00 3.23 1.45 1.82 1.63 3.85 2.42 -
P/NAPS 1.05 0.93 1.37 1.92 1.23 1.30 2.07 -10.68%
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 2.71 1.35 1.71 4.09 5.51 4.26 3.75 -5.26%
P/EPS 61.67 30.49 -47.67 86.03 -408.98 153.85 702.34 -33.30%
EY 1.62 3.28 -2.10 1.16 -0.24 0.65 0.14 50.33%
DY 0.00 3.03 2.14 1.75 1.74 3.29 2.27 -
P/NAPS 1.26 0.99 0.93 2.00 1.15 1.52 2.20 -8.86%

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