[TSRCAP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -14.13%
YoY- -54.79%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 107,804 105,609 179,051 161,493 263,253 264,918 155,766 -5.94%
PBT 3,757 -32,936 2,643 4,828 9,524 -14,260 10,243 -15.38%
Tax -1,487 315 -1,396 -686 24 -2,963 -2,814 -10.07%
NP 2,270 -32,621 1,247 4,142 9,548 -17,223 7,429 -17.91%
-
NP to SH 2,361 -32,567 1,250 4,096 9,059 -17,715 7,196 -16.93%
-
Tax Rate 39.58% - 52.82% 14.21% -0.25% - 27.47% -
Total Cost 105,534 138,230 177,804 157,351 253,705 282,141 148,337 -5.51%
-
Net Worth 124,630 107,535 123,079 149,599 101,400 136,666 150,844 -3.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 3,381 3,075 3,613 -
Div Payout % - - - - 37.33% 0.00% 50.21% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 124,630 107,535 123,079 149,599 101,400 136,666 150,844 -3.12%
NOSH 113,300 100,499 90,499 113,333 101,400 106,770 102,615 1.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.11% -30.89% 0.70% 2.56% 3.63% -6.50% 4.77% -
ROE 1.89% -30.29% 1.02% 2.74% 8.93% -12.96% 4.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 95.15 105.08 197.85 142.49 259.62 248.12 151.80 -7.48%
EPS 2.08 -32.40 1.38 3.61 8.93 -16.59 7.01 -18.31%
DPS 0.00 0.00 0.00 0.00 3.34 2.88 3.50 -
NAPS 1.10 1.07 1.36 1.32 1.00 1.28 1.47 -4.71%
Adjusted Per Share Value based on latest NOSH - 113,333
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.80 60.54 102.64 92.57 150.90 151.86 89.29 -5.94%
EPS 1.35 -18.67 0.72 2.35 5.19 -10.15 4.12 -16.95%
DPS 0.00 0.00 0.00 0.00 1.94 1.76 2.07 -
NAPS 0.7144 0.6164 0.7055 0.8576 0.5813 0.7834 0.8647 -3.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 0.84 1.06 1.00 1.41 1.42 1.85 -
P/RPS 0.84 0.80 0.54 0.70 0.54 0.57 1.22 -6.02%
P/EPS 38.39 -2.59 76.74 27.67 15.78 -8.56 26.38 6.44%
EY 2.60 -38.58 1.30 3.61 6.34 -11.68 3.79 -6.08%
DY 0.00 0.00 0.00 0.00 2.37 2.03 1.89 -
P/NAPS 0.73 0.79 0.78 0.76 1.41 1.11 1.26 -8.68%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 30/05/11 31/05/10 14/05/09 29/05/08 29/05/07 -
Price 0.81 0.82 0.98 0.92 1.20 1.05 1.90 -
P/RPS 0.85 0.78 0.50 0.65 0.46 0.42 1.25 -6.21%
P/EPS 38.87 -2.53 70.95 25.46 13.43 -6.33 27.09 6.19%
EY 2.57 -39.52 1.41 3.93 7.44 -15.80 3.69 -5.84%
DY 0.00 0.00 0.00 0.00 2.78 2.74 1.84 -
P/NAPS 0.74 0.77 0.72 0.70 1.20 0.82 1.29 -8.83%

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