[TRC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -19.25%
YoY- -56.97%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 783,880 495,502 395,478 386,761 614,842 747,048 400,748 11.81%
PBT 36,745 21,609 20,048 24,630 52,766 65,056 40,309 -1.52%
Tax -12,438 -13,644 -5,409 -7,572 -13,118 -16,174 -10,869 2.27%
NP 24,306 7,965 14,638 17,058 39,648 48,881 29,440 -3.14%
-
NP to SH 23,950 7,965 14,638 17,058 39,648 48,881 29,440 -3.37%
-
Tax Rate 33.85% 63.14% 26.98% 30.74% 24.86% 24.86% 26.96% -
Total Cost 759,573 487,537 380,840 369,702 575,194 698,166 371,308 12.65%
-
Net Worth 328,765 308,182 307,039 293,788 288,073 250,799 200,845 8.55%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 16,780 36,716 - - -
Div Payout % - - - 98.37% 92.61% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 328,765 308,182 307,039 293,788 288,073 250,799 200,845 8.55%
NOSH 476,472 474,126 465,211 189,540 189,521 184,411 130,419 24.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.10% 1.61% 3.70% 4.41% 6.45% 6.54% 7.35% -
ROE 7.29% 2.58% 4.77% 5.81% 13.76% 19.49% 14.66% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 164.52 104.51 85.01 204.05 324.42 405.10 307.28 -9.87%
EPS 5.03 1.68 3.15 9.00 20.92 26.51 22.57 -22.11%
DPS 0.00 0.00 0.00 8.85 19.37 0.00 0.00 -
NAPS 0.69 0.65 0.66 1.55 1.52 1.36 1.54 -12.51%
Adjusted Per Share Value based on latest NOSH - 189,067
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 163.14 103.12 82.31 80.49 127.96 155.47 83.40 11.82%
EPS 4.98 1.66 3.05 3.55 8.25 10.17 6.13 -3.40%
DPS 0.00 0.00 0.00 3.49 7.64 0.00 0.00 -
NAPS 0.6842 0.6414 0.639 0.6114 0.5995 0.522 0.418 8.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.565 0.58 0.59 0.44 0.62 0.50 0.82 -
P/RPS 0.34 0.55 0.69 0.22 0.19 0.12 0.27 3.91%
P/EPS 11.24 34.52 18.75 4.89 2.96 1.89 3.63 20.70%
EY 8.90 2.90 5.33 20.45 33.74 53.01 27.53 -17.14%
DY 0.00 0.00 0.00 20.12 31.25 0.00 0.00 -
P/NAPS 0.82 0.89 0.89 0.28 0.41 0.37 0.53 7.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 26/11/12 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 -
Price 0.535 0.58 0.60 0.59 0.61 0.45 0.89 -
P/RPS 0.33 0.55 0.71 0.29 0.19 0.11 0.29 2.17%
P/EPS 10.64 34.52 19.07 6.56 2.92 1.70 3.94 17.98%
EY 9.40 2.90 5.24 15.25 34.30 58.90 25.36 -15.23%
DY 0.00 0.00 0.00 15.01 31.76 0.00 0.00 -
P/NAPS 0.78 0.89 0.91 0.38 0.40 0.33 0.58 5.05%

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