[TRC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.09%
YoY- 23.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,808 641,509 747,740 783,504 740,663 681,946 583,837 -5.78%
PBT 38,779 52,145 59,538 57,896 61,360 60,297 49,562 -15.05%
Tax -11,486 -13,433 -14,877 -14,124 -15,723 -15,669 -13,633 -10.76%
NP 27,293 38,712 44,661 43,772 45,637 44,628 35,929 -16.70%
-
NP to SH 27,293 38,712 44,661 43,772 45,637 44,628 35,929 -16.70%
-
Tax Rate 29.62% 25.76% 24.99% 24.40% 25.62% 25.99% 27.51% -
Total Cost 506,515 602,797 703,079 739,732 695,026 637,318 547,908 -5.08%
-
Net Worth 286,228 287,878 287,948 276,989 267,167 255,549 232,609 14.78%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,518 7,518 13,604 23,193 23,193 23,193 9,589 -14.93%
Div Payout % 27.55% 19.42% 30.46% 52.99% 50.82% 51.97% 26.69% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 286,228 287,878 287,948 276,989 267,167 255,549 232,609 14.78%
NOSH 189,555 189,393 189,439 189,718 189,480 187,903 150,070 16.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.11% 6.03% 5.97% 5.59% 6.16% 6.54% 6.15% -
ROE 9.54% 13.45% 15.51% 15.80% 17.08% 17.46% 15.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.61 338.72 394.71 412.98 390.89 362.92 389.04 -19.33%
EPS 14.40 20.44 23.58 23.07 24.09 23.75 23.94 -28.67%
DPS 3.97 3.97 7.24 12.23 12.24 12.34 6.39 -27.12%
NAPS 1.51 1.52 1.52 1.46 1.41 1.36 1.55 -1.72%
Adjusted Per Share Value based on latest NOSH - 189,718
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 111.09 133.51 155.62 163.06 154.15 141.93 121.51 -5.78%
EPS 5.68 8.06 9.29 9.11 9.50 9.29 7.48 -16.72%
DPS 1.56 1.56 2.83 4.83 4.83 4.83 2.00 -15.22%
NAPS 0.5957 0.5991 0.5993 0.5765 0.556 0.5318 0.4841 14.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.58 0.62 0.53 0.43 0.41 0.50 0.67 -
P/RPS 0.21 0.18 0.13 0.10 0.10 0.14 0.17 15.08%
P/EPS 4.03 3.03 2.25 1.86 1.70 2.11 2.80 27.39%
EY 24.82 32.97 44.48 53.66 58.74 47.50 35.73 -21.51%
DY 6.84 6.40 13.66 28.43 29.86 24.69 9.54 -19.84%
P/NAPS 0.38 0.41 0.35 0.29 0.29 0.37 0.43 -7.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 27/05/09 24/02/09 13/11/08 28/08/08 -
Price 0.56 0.61 0.60 0.54 0.50 0.45 0.56 -
P/RPS 0.20 0.18 0.15 0.13 0.13 0.12 0.14 26.76%
P/EPS 3.89 2.98 2.55 2.34 2.08 1.89 2.34 40.20%
EY 25.71 33.51 39.29 42.73 48.17 52.78 42.75 -28.68%
DY 7.09 6.51 12.07 22.64 24.48 27.43 11.41 -27.11%
P/NAPS 0.37 0.40 0.39 0.37 0.35 0.33 0.36 1.83%

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