[TRC] QoQ Cumulative 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- -8.21%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 290,071 205,796 108,764 533,809 461,132 343,271 180,189 37.31%
PBT 18,473 15,906 6,138 38,778 39,575 28,501 13,426 23.68%
Tax -5,679 -5,343 -3,086 -11,484 -9,839 -6,890 -3,314 43.15%
NP 12,794 10,563 3,052 27,294 29,736 21,611 10,112 16.96%
-
NP to SH 12,794 10,563 3,052 27,294 29,736 21,611 10,112 16.96%
-
Tax Rate 30.74% 33.59% 50.28% 29.61% 24.86% 24.17% 24.68% -
Total Cost 277,277 195,233 105,712 506,515 431,396 321,660 170,077 38.47%
-
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 12,585 - - - 27,537 20,473 - -
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 4.35% 3.55% 1.05% 9.53% 10.32% 7.50% 3.65% -
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 153.04 108.52 57.38 281.47 243.31 181.08 94.98 37.40%
EPS 6.75 5.57 1.61 14.40 15.69 11.40 5.33 17.03%
DPS 6.64 0.00 0.00 0.00 14.53 10.80 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 60.37 42.83 22.64 111.10 95.97 71.44 37.50 37.32%
EPS 2.66 2.20 0.64 5.68 6.19 4.50 2.10 17.05%
DPS 2.62 0.00 0.00 0.00 5.73 4.26 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 0.29 0.44 0.84 0.21 0.25 0.29 0.45 -25.37%
P/EPS 6.52 8.62 29.81 4.03 3.95 4.65 8.07 -13.24%
EY 15.34 11.60 3.35 24.81 25.31 21.51 12.40 15.22%
DY 15.09 0.00 0.00 0.00 23.44 20.38 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 0.39 0.39 0.80 0.20 0.25 0.33 0.57 -22.33%
P/EPS 8.74 7.54 28.57 3.89 3.89 5.26 10.13 -9.36%
EY 11.44 13.26 3.50 25.70 25.72 19.00 9.87 10.33%
DY 11.25 0.00 0.00 0.00 23.82 18.00 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