[TRC] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 570,239 400,763 376,718 533,809 740,663 422,221 225,677 16.69%
PBT 24,068 16,558 23,040 38,778 61,360 41,739 13,113 10.64%
Tax -13,878 -3,577 -6,848 -11,484 -15,722 -11,692 -2,592 32.23%
NP 10,190 12,981 16,192 27,294 45,638 30,047 10,521 -0.53%
-
NP to SH 10,190 12,981 16,192 27,294 45,638 30,047 10,521 -0.53%
-
Tax Rate 57.66% 21.60% 29.72% 29.61% 25.62% 28.01% 19.77% -
Total Cost 560,049 387,782 360,526 506,515 695,025 392,174 215,156 17.26%
-
Net Worth 314,271 307,024 297,957 286,373 205,839 212,119 132,086 15.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 314,271 307,024 297,957 286,373 205,839 212,119 132,086 15.52%
NOSH 476,168 465,188 189,781 189,651 145,985 133,408 92,368 31.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.79% 3.24% 4.30% 5.11% 6.16% 7.12% 4.66% -
ROE 3.24% 4.23% 5.43% 9.53% 22.17% 14.17% 7.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.76 86.15 198.50 281.47 507.35 316.49 244.32 -11.19%
EPS 2.14 2.79 3.50 14.40 24.83 18.21 9.98 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 1.57 1.51 1.41 1.59 1.43 -12.08%
Adjusted Per Share Value based on latest NOSH - 189,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.68 83.41 78.40 111.10 154.15 87.87 46.97 16.68%
EPS 2.12 2.70 3.37 5.68 9.50 6.25 2.19 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.639 0.6201 0.596 0.4284 0.4415 0.2749 15.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.57 0.63 0.57 0.58 0.41 1.05 0.55 -
P/RPS 0.48 0.73 0.29 0.21 0.08 0.33 0.23 13.03%
P/EPS 26.64 22.58 6.68 4.03 1.31 4.66 4.83 32.88%
EY 3.75 4.43 14.97 24.81 76.25 21.45 20.71 -24.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.36 0.38 0.29 0.66 0.38 14.56%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 24/02/09 27/02/08 26/02/07 -
Price 0.53 0.71 0.56 0.56 0.50 0.85 0.82 -
P/RPS 0.44 0.82 0.28 0.20 0.10 0.27 0.34 4.38%
P/EPS 24.77 25.44 6.56 3.89 1.60 3.77 7.20 22.84%
EY 4.04 3.93 15.24 25.70 62.52 26.50 13.89 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.08 0.36 0.37 0.35 0.53 0.57 5.80%

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