[TRC] QoQ TTM 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- -29.5%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 362,747 396,333 462,383 533,808 641,509 747,740 783,504 -40.12%
PBT 17,675 26,184 31,491 38,779 52,145 59,538 57,896 -54.62%
Tax -7,324 -9,939 -11,258 -11,486 -13,433 -14,877 -14,124 -35.42%
NP 10,351 16,245 20,233 27,293 38,712 44,661 43,772 -61.72%
-
NP to SH 10,351 16,245 20,233 27,293 38,712 44,661 43,772 -61.72%
-
Tax Rate 41.44% 37.96% 35.75% 29.62% 25.76% 24.99% 24.40% -
Total Cost 352,396 380,088 442,150 506,515 602,797 703,079 739,732 -38.97%
-
Net Worth 189,067 297,784 290,034 286,228 287,878 287,948 276,989 -22.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,518 7,518 7,518 7,518 13,604 23,193 -
Div Payout % - 46.28% 37.16% 27.55% 19.42% 30.46% 52.99% -
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 189,067 297,784 290,034 286,228 287,878 287,948 276,989 -22.45%
NOSH 189,067 189,671 189,565 189,555 189,393 189,439 189,718 -0.22%
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 2.85% 4.10% 4.38% 5.11% 6.03% 5.97% 5.59% -
ROE 5.47% 5.46% 6.98% 9.54% 13.45% 15.51% 15.80% -
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 191.86 208.96 243.92 281.61 338.72 394.71 412.98 -39.98%
EPS 5.47 8.56 10.67 14.40 20.44 23.58 23.07 -61.65%
DPS 0.00 3.97 3.97 3.97 3.97 7.24 12.23 -
NAPS 1.00 1.57 1.53 1.51 1.52 1.52 1.46 -22.28%
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 75.49 82.48 96.23 111.09 133.51 155.62 163.06 -40.12%
EPS 2.15 3.38 4.21 5.68 8.06 9.29 9.11 -61.77%
DPS 0.00 1.56 1.56 1.56 1.56 2.83 4.83 -
NAPS 0.3935 0.6197 0.6036 0.5957 0.5991 0.5993 0.5765 -22.45%
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 0.23 0.23 0.20 0.21 0.18 0.13 0.10 74.15%
P/EPS 8.04 5.60 4.50 4.03 3.03 2.25 1.86 165.11%
EY 12.44 17.84 22.24 24.82 32.97 44.48 53.66 -62.22%
DY 0.00 8.27 8.27 6.84 6.40 13.66 28.43 -
P/NAPS 0.44 0.31 0.31 0.38 0.41 0.35 0.29 32.00%
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 0.31 0.20 0.19 0.20 0.18 0.15 0.13 78.39%
P/EPS 10.78 4.90 4.31 3.89 2.98 2.55 2.34 176.60%
EY 9.28 20.39 23.20 25.71 33.51 39.29 42.73 -63.83%
DY 0.00 9.45 8.63 7.09 6.51 12.07 22.64 -
P/NAPS 0.59 0.27 0.30 0.37 0.40 0.39 0.37 36.45%

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