[TSRCAP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.38%
YoY- 139.04%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 169,482 210,753 281,603 199,870 118,355 80,325 128,622 4.70%
PBT 3,183 7,119 -21,335 16,800 8,327 3,278 13,808 -21.68%
Tax -458 -389 625 -4,779 -3,506 -922 -10,075 -40.24%
NP 2,725 6,730 -20,710 12,021 4,821 2,356 3,733 -5.10%
-
NP to SH 2,715 6,438 -20,941 11,345 4,746 2,352 3,733 -5.16%
-
Tax Rate 14.39% 5.46% - 28.45% 42.10% 28.13% 72.96% -
Total Cost 166,757 204,023 302,313 187,849 113,534 77,969 124,889 4.93%
-
Net Worth 184,870 159,720 145,081 159,863 148,628 97,150 192,570 -0.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 3,381 3,075 3,613 4,110 5,420 4,437 -
Div Payout % - 52.53% 0.00% 31.85% 86.61% 230.44% 118.87% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 184,870 159,720 145,081 159,863 148,628 97,150 192,570 -0.67%
NOSH 138,999 120,999 112,466 103,807 101,800 66,999 130,999 0.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.61% 3.19% -7.35% 6.01% 4.07% 2.93% 2.90% -
ROE 1.47% 4.03% -14.43% 7.10% 3.19% 2.42% 1.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.93 174.18 250.39 192.54 116.26 119.89 98.18 3.67%
EPS 1.95 5.32 -18.62 10.93 4.66 3.51 2.85 -6.12%
DPS 0.00 2.79 2.73 3.50 4.04 8.09 3.39 -
NAPS 1.33 1.32 1.29 1.54 1.46 1.45 1.47 -1.65%
Adjusted Per Share Value based on latest NOSH - 103,807
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 97.15 120.81 161.42 114.57 67.84 46.04 73.73 4.70%
EPS 1.56 3.69 -12.00 6.50 2.72 1.35 2.14 -5.12%
DPS 0.00 1.94 1.76 2.07 2.36 3.11 2.54 -
NAPS 1.0597 0.9156 0.8317 0.9164 0.852 0.5569 1.1039 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.75 1.29 0.76 1.97 1.85 1.36 1.04 -
P/RPS 0.62 0.74 0.30 1.02 1.59 1.13 1.06 -8.54%
P/EPS 38.40 24.25 -4.08 18.03 39.68 38.74 36.50 0.84%
EY 2.60 4.12 -24.50 5.55 2.52 2.58 2.74 -0.86%
DY 0.00 2.17 3.60 1.78 2.18 5.95 3.26 -
P/NAPS 0.56 0.98 0.59 1.28 1.27 0.94 0.71 -3.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 -
Price 0.82 1.07 0.85 1.88 1.85 1.35 1.14 -
P/RPS 0.67 0.61 0.34 0.98 1.59 1.13 1.16 -8.73%
P/EPS 41.98 20.11 -4.57 17.20 39.68 38.46 40.01 0.80%
EY 2.38 4.97 -21.91 5.81 2.52 2.60 2.50 -0.81%
DY 0.00 2.61 3.22 1.86 2.18 5.99 2.97 -
P/NAPS 0.62 0.81 0.66 1.22 1.27 0.93 0.78 -3.75%

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