[TSRCAP] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.24%
YoY- -40.12%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 233,082 147,781 62,743 115,190 223,359 234,608 36,313 36.30%
PBT 9,958 10,677 2,844 8,224 23,267 34,467 5,331 10.97%
Tax -3,585 -3,034 -1,817 -3,698 -15,708 -9,887 -2,318 7.53%
NP 6,373 7,643 1,027 4,526 7,559 24,580 3,013 13.29%
-
NP to SH 5,934 7,430 997 4,526 7,559 24,580 4,094 6.37%
-
Tax Rate 36.00% 28.42% 63.89% 44.97% 67.51% 28.69% 43.48% -
Total Cost 226,709 140,138 61,716 110,664 215,800 210,028 33,300 37.64%
-
Net Worth 154,797 103,238 100,999 108,400 88,749 59,632 6,623,333 -46.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,075 5,703 2,019 5,420 4,437 4,770 - -
Div Payout % 51.83% 76.77% 202.61% 119.75% 58.70% 19.41% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 154,797 103,238 100,999 108,400 88,749 59,632 6,623,333 -46.51%
NOSH 102,515 103,238 100,999 108,400 88,749 59,632 6,623,333 -50.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.73% 5.17% 1.64% 3.93% 3.38% 10.48% 8.30% -
ROE 3.83% 7.20% 0.99% 4.18% 8.52% 41.22% 0.06% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 227.36 143.15 62.12 106.26 251.67 393.43 0.55 172.80%
EPS 5.79 7.20 0.99 4.18 8.52 41.22 0.06 114.09%
DPS 3.00 5.50 2.00 5.00 5.00 8.00 0.00 -
NAPS 1.51 1.00 1.00 1.00 1.00 1.00 1.00 7.10%
Adjusted Per Share Value based on latest NOSH - 108,400
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.61 84.71 35.97 66.03 128.04 134.48 20.82 36.30%
EPS 3.40 4.26 0.57 2.59 4.33 14.09 2.35 6.34%
DPS 1.76 3.27 1.16 3.11 2.54 2.73 0.00 -
NAPS 0.8873 0.5918 0.579 0.6214 0.5087 0.3418 37.9669 -46.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.07 1.92 1.23 1.30 2.07 3.18 0.00 -
P/RPS 0.91 1.34 1.98 1.22 0.82 0.81 0.00 -
P/EPS 35.76 26.68 124.60 31.14 24.30 7.71 0.00 -
EY 2.80 3.75 0.80 3.21 4.11 12.96 0.00 -
DY 1.45 2.86 1.63 3.85 2.42 2.52 0.00 -
P/NAPS 1.37 1.92 1.23 1.30 2.07 3.18 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 1.40 2.00 1.15 1.52 2.20 3.08 0.00 -
P/RPS 0.62 1.40 1.85 1.43 0.87 0.78 0.00 -
P/EPS 24.19 27.79 116.50 36.40 25.83 7.47 0.00 -
EY 4.13 3.60 0.86 2.75 3.87 13.38 0.00 -
DY 2.14 2.75 1.74 3.29 2.27 2.60 0.00 -
P/NAPS 0.93 2.00 1.15 1.52 2.20 3.08 0.00 -

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
Post a Comment