[TRC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.32%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 396,333 462,383 533,808 641,509 747,740 783,504 740,663 -34.16%
PBT 26,184 31,491 38,779 52,145 59,538 57,896 61,360 -43.40%
Tax -9,939 -11,258 -11,486 -13,433 -14,877 -14,124 -15,723 -26.40%
NP 16,245 20,233 27,293 38,712 44,661 43,772 45,637 -49.86%
-
NP to SH 16,245 20,233 27,293 38,712 44,661 43,772 45,637 -49.86%
-
Tax Rate 37.96% 35.75% 29.62% 25.76% 24.99% 24.40% 25.62% -
Total Cost 380,088 442,150 506,515 602,797 703,079 739,732 695,026 -33.20%
-
Net Worth 297,784 290,034 286,228 287,878 287,948 276,989 267,167 7.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,518 7,518 7,518 7,518 13,604 23,193 23,193 -52.90%
Div Payout % 46.28% 37.16% 27.55% 19.42% 30.46% 52.99% 50.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 297,784 290,034 286,228 287,878 287,948 276,989 267,167 7.52%
NOSH 189,671 189,565 189,555 189,393 189,439 189,718 189,480 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.10% 4.38% 5.11% 6.03% 5.97% 5.59% 6.16% -
ROE 5.46% 6.98% 9.54% 13.45% 15.51% 15.80% 17.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 208.96 243.92 281.61 338.72 394.71 412.98 390.89 -34.20%
EPS 8.56 10.67 14.40 20.44 23.58 23.07 24.09 -49.92%
DPS 3.97 3.97 3.97 3.97 7.24 12.23 12.24 -52.89%
NAPS 1.57 1.53 1.51 1.52 1.52 1.46 1.41 7.44%
Adjusted Per Share Value based on latest NOSH - 189,393
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.48 96.23 111.09 133.51 155.62 163.06 154.15 -34.16%
EPS 3.38 4.21 5.68 8.06 9.29 9.11 9.50 -49.88%
DPS 1.56 1.56 1.56 1.56 2.83 4.83 4.83 -53.02%
NAPS 0.6197 0.6036 0.5957 0.5991 0.5993 0.5765 0.556 7.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.48 0.48 0.58 0.62 0.53 0.43 0.41 -
P/RPS 0.23 0.20 0.21 0.18 0.13 0.10 0.10 74.50%
P/EPS 5.60 4.50 4.03 3.03 2.25 1.86 1.70 121.87%
EY 17.84 22.24 24.82 32.97 44.48 53.66 58.74 -54.91%
DY 8.27 8.27 6.84 6.40 13.66 28.43 29.86 -57.61%
P/NAPS 0.31 0.31 0.38 0.41 0.35 0.29 0.29 4.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 24/02/09 -
Price 0.42 0.46 0.56 0.61 0.60 0.54 0.50 -
P/RPS 0.20 0.19 0.20 0.18 0.15 0.13 0.13 33.37%
P/EPS 4.90 4.31 3.89 2.98 2.55 2.34 2.08 77.32%
EY 20.39 23.20 25.71 33.51 39.29 42.73 48.17 -43.71%
DY 9.45 8.63 7.09 6.51 12.07 22.64 24.48 -47.07%
P/NAPS 0.27 0.30 0.37 0.40 0.39 0.37 0.35 -15.92%

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