[TRC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -55.27%
YoY- -69.82%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 376,718 386,761 411,592 435,056 533,809 614,842 686,542 -32.90%
PBT 23,040 24,630 31,812 24,552 38,778 52,766 57,002 -45.24%
Tax -6,848 -7,572 -10,686 -12,344 -11,484 -13,118 -13,780 -37.18%
NP 16,192 17,058 21,126 12,208 27,294 39,648 43,222 -47.93%
-
NP to SH 16,192 17,058 21,126 12,208 27,294 39,648 43,222 -47.93%
-
Tax Rate 29.72% 30.74% 33.59% 50.28% 29.61% 24.86% 24.17% -
Total Cost 360,526 369,702 390,466 422,848 506,515 575,194 643,320 -31.95%
-
Net Worth 297,957 293,788 297,736 290,034 286,373 288,073 288,146 2.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 16,780 - - - 36,716 40,947 -
Div Payout % - 98.37% - - - 92.61% 94.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 297,957 293,788 297,736 290,034 286,373 288,073 288,146 2.25%
NOSH 189,781 189,540 189,640 189,565 189,651 189,521 189,570 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.30% 4.41% 5.13% 2.81% 5.11% 6.45% 6.30% -
ROE 5.43% 5.81% 7.10% 4.21% 9.53% 13.76% 15.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.50 204.05 217.04 229.50 281.47 324.42 362.16 -32.95%
EPS 3.50 9.00 11.14 6.44 14.40 20.92 22.80 -71.23%
DPS 0.00 8.85 0.00 0.00 0.00 19.37 21.60 -
NAPS 1.57 1.55 1.57 1.53 1.51 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 189,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.40 80.49 85.66 90.54 111.10 127.96 142.88 -32.90%
EPS 3.37 3.55 4.40 2.54 5.68 8.25 9.00 -47.95%
DPS 0.00 3.49 0.00 0.00 0.00 7.64 8.52 -
NAPS 0.6201 0.6114 0.6196 0.6036 0.596 0.5995 0.5997 2.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.44 0.48 0.48 0.58 0.62 0.53 -
P/RPS 0.29 0.22 0.22 0.21 0.21 0.19 0.15 55.00%
P/EPS 6.68 4.89 4.31 7.45 4.03 2.96 2.32 102.00%
EY 14.97 20.45 23.21 13.42 24.81 33.74 43.02 -50.43%
DY 0.00 20.12 0.00 0.00 0.00 31.25 40.75 -
P/NAPS 0.36 0.28 0.31 0.31 0.38 0.41 0.35 1.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.59 0.42 0.46 0.56 0.61 0.60 -
P/RPS 0.28 0.29 0.19 0.20 0.20 0.19 0.17 39.34%
P/EPS 6.56 6.56 3.77 7.14 3.89 2.92 2.63 83.61%
EY 15.24 15.25 26.52 14.00 25.70 34.30 38.00 -45.52%
DY 0.00 15.01 0.00 0.00 0.00 31.76 36.00 -
P/NAPS 0.36 0.38 0.27 0.30 0.37 0.40 0.39 -5.18%

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