[TRC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -31.16%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 386,761 411,592 435,056 533,809 614,842 686,542 720,756 -33.94%
PBT 24,630 31,812 24,552 38,778 52,766 57,002 53,704 -40.50%
Tax -7,572 -10,686 -12,344 -11,484 -13,118 -13,780 -13,256 -31.13%
NP 17,058 21,126 12,208 27,294 39,648 43,222 40,448 -43.73%
-
NP to SH 17,058 21,126 12,208 27,294 39,648 43,222 40,448 -43.73%
-
Tax Rate 30.74% 33.59% 50.28% 29.61% 24.86% 24.17% 24.68% -
Total Cost 369,702 390,466 422,848 506,515 575,194 643,320 680,308 -33.38%
-
Net Worth 293,788 297,736 290,034 286,373 288,073 288,146 276,989 3.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,780 - - - 36,716 40,947 - -
Div Payout % 98.37% - - - 92.61% 94.74% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 293,788 297,736 290,034 286,373 288,073 288,146 276,989 3.99%
NOSH 189,540 189,640 189,565 189,651 189,521 189,570 189,718 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.41% 5.13% 2.81% 5.11% 6.45% 6.30% 5.61% -
ROE 5.81% 7.10% 4.21% 9.53% 13.76% 15.00% 14.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.05 217.04 229.50 281.47 324.42 362.16 379.91 -33.90%
EPS 9.00 11.14 6.44 14.40 20.92 22.80 21.32 -43.69%
DPS 8.85 0.00 0.00 0.00 19.37 21.60 0.00 -
NAPS 1.55 1.57 1.53 1.51 1.52 1.52 1.46 4.06%
Adjusted Per Share Value based on latest NOSH - 189,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.49 85.66 90.54 111.10 127.96 142.88 150.00 -33.94%
EPS 3.55 4.40 2.54 5.68 8.25 9.00 8.42 -43.74%
DPS 3.49 0.00 0.00 0.00 7.64 8.52 0.00 -
NAPS 0.6114 0.6196 0.6036 0.596 0.5995 0.5997 0.5765 3.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.48 0.48 0.58 0.62 0.53 0.43 -
P/RPS 0.22 0.22 0.21 0.21 0.19 0.15 0.11 58.67%
P/EPS 4.89 4.31 7.45 4.03 2.96 2.32 2.02 80.19%
EY 20.45 23.21 13.42 24.81 33.74 43.02 49.58 -44.55%
DY 20.12 0.00 0.00 0.00 31.25 40.75 0.00 -
P/NAPS 0.28 0.31 0.31 0.38 0.41 0.35 0.29 -2.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 -
Price 0.59 0.42 0.46 0.56 0.61 0.60 0.54 -
P/RPS 0.29 0.19 0.20 0.20 0.19 0.17 0.14 62.42%
P/EPS 6.56 3.77 7.14 3.89 2.92 2.63 2.53 88.62%
EY 15.25 26.52 14.00 25.70 34.30 38.00 39.48 -46.93%
DY 15.01 0.00 0.00 0.00 31.76 36.00 0.00 -
P/NAPS 0.38 0.27 0.30 0.37 0.40 0.39 0.37 1.79%

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