[TSRCAP] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[TSRCAP] TSR CAPITAL BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 2.97%

YoY- 143.15%

Quarter Report

TSRCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	103,997	169,198	153,389	236,237	277,556	188,921	77,777	4.95%
YoY %	-38.54%	10.31%	-35.07%	-14.89%	46.92%	142.90%	-	-
Horiz. %	133.71%	217.54%	197.22%	303.74%	356.86%	242.90%	100.00%	-
PBT	-32,170	2,582	3,705	9,805	-20,574	16,456	4,610	-
YoY %	-1,345.93%	-30.31%	-62.21%	147.66%	-225.02%	256.96%	-	-
Horiz. %	-697.83%	56.01%	80.37%	212.69%	-446.29%	356.96%	100.00%	-
Tax	315	-1,457	-651	-26	-602	-4,897	-2,305	-
YoY %	121.62%	-123.81%	-2,403.85%	95.68%	87.71%	-112.45%	-	-
Horiz. %	-13.67%	63.21%	28.24%	1.13%	26.12%	212.45%	100.00%	-
NP	-31,855	1,125	3,054	9,779	-21,176	11,559	2,305	-
YoY %	-2,931.56%	-63.16%	-68.77%	146.18%	-283.20%	401.48%	-	-
Horiz. %	-1,382.00%	48.81%	132.49%	424.25%	-918.70%	501.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-31,793	1,126	3,060	9,328	-21,616	11,191	2,268	-
YoY %	-2,923.53%	-63.20%	-67.20%	143.15%	-293.16%	393.43%	-	-
Horiz. %	-1,401.81%	49.65%	134.92%	411.29%	-953.09%	493.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	56.43%	17.57%	0.27%	-	29.76%	50.00%	-
YoY %	-	221.17%	6,407.41%	0.00%	-	-40.48%	-	-
Horiz. %	-	112.86%	35.14%	0.54%	-	59.52%	100.00%	-
Total Cost	135,852	168,073	150,335	226,458	298,732	177,362	75,472	10.28%
YoY %	-19.17%	11.80%	-33.61%	-24.19%	68.43%	135.00%	-	-
Horiz. %	180.00%	222.70%	199.19%	300.06%	395.82%	235.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,364	163,199	162,260	155,927	143,786	155,546	146,720	-2.97%
YoY %	-25.02%	0.58%	4.06%	8.44%	-7.56%	6.02%	-	-
Horiz. %	83.40%	111.23%	110.59%	106.28%	98.00%	106.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	3,381	3,075	3,613	4,110	-
YoY %	-	-	-	9.95%	-14.89%	-12.09%	-	-
Horiz. %	-	-	-	82.26%	74.82%	87.91%	100.00%	-
Div Payout %	-	-	-	36.25%	0.00%	32.29%	181.25%	-
YoY %	-	-	-	0.00%	0.00%	-82.18%	-	-
Horiz. %	-	-	-	20.00%	0.00%	17.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	122,364	163,199	162,260	155,927	143,786	155,546	146,720	-2.97%
YoY %	-25.02%	0.58%	4.06%	8.44%	-7.56%	6.02%	-	-
Horiz. %	83.40%	111.23%	110.59%	106.28%	98.00%	106.02%	100.00%	-
NOSH	113,300	119,999	121,999	116,363	112,333	102,333	101,888	1.78%
YoY %	-5.58%	-1.64%	4.84%	3.59%	9.77%	0.44%	-	-
Horiz. %	111.20%	117.78%	119.74%	114.21%	110.25%	100.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-30.63%	0.66%	1.99%	4.14%	-7.63%	6.12%	2.96%	-
YoY %	-4,740.91%	-66.83%	-51.93%	154.26%	-224.67%	106.76%	-	-
Horiz. %	-1,034.80%	22.30%	67.23%	139.86%	-257.77%	206.76%	100.00%	-
ROE	-25.98%	0.69%	1.89%	5.98%	-15.03%	7.19%	1.55%	-
YoY %	-3,865.22%	-63.49%	-68.39%	139.79%	-309.04%	363.87%	-	-
Horiz. %	-1,676.13%	44.52%	121.94%	385.81%	-969.68%	463.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	91.79	141.00	125.73	203.02	247.08	184.61	76.34	3.11%
YoY %	-34.90%	12.15%	-38.07%	-17.83%	33.84%	141.83%	-	-
Horiz. %	120.24%	184.70%	164.70%	265.94%	323.66%	241.83%	100.00%	-
EPS	-28.06	0.94	2.51	8.02	-19.24	10.94	2.23	-
YoY %	-3,085.11%	-62.55%	-68.70%	141.68%	-275.87%	390.58%	-	-
Horiz. %	-1,258.30%	42.15%	112.56%	359.64%	-862.78%	490.58%	100.00%	-
DPS	0.00	0.00	0.00	2.91	2.74	3.50	4.03	-
YoY %	0.00%	0.00%	0.00%	6.20%	-21.71%	-13.15%	-	-
Horiz. %	0.00%	0.00%	0.00%	72.21%	67.99%	86.85%	100.00%	-
NAPS	1.08	1.36	1.33	1.34	1.28	1.52	1.44	-4.67%
YoY %	-20.59%	2.26%	-0.75%	4.69%	-15.79%	5.56%	-	-
Horiz. %	75.00%	94.44%	92.36%	93.06%	88.89%	105.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 116,363
RPS	59.61	96.99	87.93	135.42	159.10	108.30	44.58	4.95%
YoY %	-38.54%	10.30%	-35.07%	-14.88%	46.91%	142.93%	-	-
Horiz. %	133.71%	217.56%	197.24%	303.77%	356.89%	242.93%	100.00%	-
EPS	-18.22	0.65	1.75	5.35	-12.39	6.42	1.30	-
YoY %	-2,903.08%	-62.86%	-67.29%	143.18%	-292.99%	393.85%	-	-
Horiz. %	-1,401.54%	50.00%	134.62%	411.54%	-953.08%	493.85%	100.00%	-
DPS	0.00	0.00	0.00	1.94	1.76	2.07	2.36	-
YoY %	0.00%	0.00%	0.00%	10.23%	-14.98%	-12.29%	-	-
Horiz. %	0.00%	0.00%	0.00%	82.20%	74.58%	87.71%	100.00%	-
NAPS	0.7014	0.9355	0.9301	0.8938	0.8242	0.8916	0.841	-2.97%
YoY %	-25.02%	0.58%	4.06%	8.44%	-7.56%	6.02%	-	-
Horiz. %	83.40%	111.24%	110.59%	106.28%	98.00%	106.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.82	1.00	0.92	1.10	0.94	1.87	1.99	-
P/RPS	0.89	0.71	0.73	0.54	0.38	1.01	2.61	-16.40%
YoY %	25.35%	-2.74%	35.19%	42.11%	-62.38%	-61.30%	-	-
Horiz. %	34.10%	27.20%	27.97%	20.69%	14.56%	38.70%	100.00%	-
P/EPS	-2.92	106.57	36.68	13.72	-4.88	17.10	89.40	-
YoY %	-102.74%	190.54%	167.35%	381.15%	-128.54%	-80.87%	-	-
Horiz. %	-3.27%	119.21%	41.03%	15.35%	-5.46%	19.13%	100.00%	-
EY	-34.22	0.94	2.73	7.29	-20.47	5.85	1.12	-
YoY %	-3,740.43%	-65.57%	-62.55%	135.61%	-449.91%	422.32%	-	-
Horiz. %	-3,055.36%	83.93%	243.75%	650.89%	-1,827.68%	522.32%	100.00%	-
DY	0.00	0.00	0.00	2.64	2.91	1.87	2.03	-
YoY %	0.00%	0.00%	0.00%	-9.28%	55.61%	-7.88%	-	-
Horiz. %	0.00%	0.00%	0.00%	130.05%	143.35%	92.12%	100.00%	-
P/NAPS	0.76	0.74	0.69	0.82	0.73	1.23	1.38	-9.45%
YoY %	2.70%	7.25%	-15.85%	12.33%	-40.65%	-10.87%	-	-
Horiz. %	55.07%	53.62%	50.00%	59.42%	52.90%	89.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	26/08/11	30/08/10	26/08/09	26/08/08	31/07/07	28/08/06	-
Price	0.80	0.87	0.88	1.26	0.92	2.48	1.86	-
P/RPS	0.87	0.62	0.70	0.62	0.37	1.34	2.44	-15.77%
YoY %	40.32%	-11.43%	12.90%	67.57%	-72.39%	-45.08%	-	-
Horiz. %	35.66%	25.41%	28.69%	25.41%	15.16%	54.92%	100.00%	-
P/EPS	-2.85	92.72	35.08	15.72	-4.78	22.68	83.56	-
YoY %	-103.07%	164.31%	123.16%	428.87%	-121.08%	-72.86%	-	-
Horiz. %	-3.41%	110.96%	41.98%	18.81%	-5.72%	27.14%	100.00%	-
EY	-35.08	1.08	2.85	6.36	-20.92	4.41	1.20	-
YoY %	-3,348.15%	-62.11%	-55.19%	130.40%	-574.38%	267.50%	-	-
Horiz. %	-2,923.33%	90.00%	237.50%	530.00%	-1,743.33%	367.50%	100.00%	-
DY	0.00	0.00	0.00	2.31	2.98	1.41	2.17	-
YoY %	0.00%	0.00%	0.00%	-22.48%	111.35%	-35.02%	-	-
Horiz. %	0.00%	0.00%	0.00%	106.45%	137.33%	64.98%	100.00%	-
P/NAPS	0.74	0.64	0.66	0.94	0.72	1.63	1.29	-8.83%
YoY %	15.62%	-3.03%	-29.79%	30.56%	-55.83%	26.36%	-	-
Horiz. %	57.36%	49.61%	51.16%	72.87%	55.81%	126.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos