[TSRCAP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 311.57%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 42,814 35,082 60,046 45,264 82,451 83,709 50,497 -2.71%
PBT 2,181 -21,572 1,212 1,731 3,384 -4,085 2,757 -3.82%
Tax -1,177 -20 -525 257 426 1,001 -193 35.12%
NP 1,004 -21,592 687 1,988 3,810 -3,084 2,564 -14.45%
-
NP to SH 1,027 -21,582 686 1,992 3,660 -3,011 2,400 -13.18%
-
Tax Rate 53.97% - 43.32% -14.85% -12.59% - 7.00% -
Total Cost 41,810 56,674 59,359 43,276 78,641 86,793 47,933 -2.25%
-
Net Worth 123,070 121,152 162,353 97,500 112,727 154,797 103,238 2.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 3,381 3,075 3,613 -
Div Payout % - - - - 92.40% 0.00% 150.56% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 123,070 121,152 162,353 97,500 112,727 154,797 103,238 2.96%
NOSH 112,909 113,226 114,333 97,500 112,727 102,515 103,238 1.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.35% -61.55% 1.14% 4.39% 4.62% -3.68% 5.08% -
ROE 0.83% -17.81% 0.42% 2.04% 3.25% -1.95% 2.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.92 30.98 52.52 46.42 73.14 81.66 48.91 -4.14%
EPS 0.90 -19.00 0.60 1.80 3.00 -2.90 2.30 -14.46%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.50 -
NAPS 1.09 1.07 1.42 1.00 1.00 1.51 1.00 1.44%
Adjusted Per Share Value based on latest NOSH - 97,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.54 20.11 34.42 25.95 47.26 47.98 28.95 -2.71%
EPS 0.59 -12.37 0.39 1.14 2.10 -1.73 1.38 -13.19%
DPS 0.00 0.00 0.00 0.00 1.94 1.76 2.07 -
NAPS 0.7055 0.6945 0.9307 0.5589 0.6462 0.8873 0.5918 2.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.81 0.85 1.05 0.93 2.07 1.92 -
P/RPS 2.11 2.61 1.62 2.26 1.27 2.54 3.93 -9.83%
P/EPS 87.95 -4.25 141.67 51.39 28.64 -70.48 82.59 1.05%
EY 1.14 -23.53 0.71 1.95 3.49 -1.42 1.21 -0.98%
DY 0.00 0.00 0.00 0.00 3.23 1.45 1.82 -
P/NAPS 0.73 0.76 0.60 1.05 0.93 1.37 1.92 -14.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.83 0.80 1.01 1.26 0.99 1.40 2.00 -
P/RPS 2.19 2.58 1.92 2.71 1.35 1.71 4.09 -9.87%
P/EPS 91.25 -4.20 168.33 61.67 30.49 -47.67 86.03 0.98%
EY 1.10 -23.83 0.59 1.62 3.28 -2.10 1.16 -0.88%
DY 0.00 0.00 0.00 0.00 3.03 2.14 1.75 -
P/NAPS 0.76 0.75 0.71 1.26 0.99 0.93 2.00 -14.88%

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