[TRC] QoQ Annualized Quarter 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- -8.27%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 411,592 435,056 533,809 614,842 686,542 720,756 740,663 -32.48%
PBT 31,812 24,552 38,778 52,766 57,002 53,704 61,360 -35.54%
Tax -10,686 -12,344 -11,484 -13,118 -13,780 -13,256 -15,722 -22.75%
NP 21,126 12,208 27,294 39,648 43,222 40,448 45,638 -40.24%
-
NP to SH 21,126 12,208 27,294 39,648 43,222 40,448 45,638 -40.24%
-
Tax Rate 33.59% 50.28% 29.61% 24.86% 24.17% 24.68% 25.62% -
Total Cost 390,466 422,848 506,515 575,194 643,320 680,308 695,025 -31.98%
-
Net Worth 297,736 290,034 286,373 288,073 288,146 276,989 205,839 27.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 36,716 40,947 - - -
Div Payout % - - - 92.61% 94.74% - - -
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 297,736 290,034 286,373 288,073 288,146 276,989 205,839 27.98%
NOSH 189,640 189,565 189,651 189,521 189,570 189,718 145,985 19.11%
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 5.13% 2.81% 5.11% 6.45% 6.30% 5.61% 6.16% -
ROE 7.10% 4.21% 9.53% 13.76% 15.00% 14.60% 22.17% -
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 217.04 229.50 281.47 324.42 362.16 379.91 507.35 -43.31%
EPS 11.14 6.44 14.40 20.92 22.80 21.32 24.83 -41.48%
DPS 0.00 0.00 0.00 19.37 21.60 0.00 0.00 -
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 87.80 92.81 113.87 131.16 146.46 153.75 158.00 -32.48%
EPS 4.51 2.60 5.82 8.46 9.22 8.63 9.74 -40.23%
DPS 0.00 0.00 0.00 7.83 8.74 0.00 0.00 -
NAPS 0.6351 0.6187 0.6109 0.6145 0.6147 0.5909 0.4391 27.98%
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 0.22 0.21 0.21 0.19 0.15 0.11 0.08 96.64%
P/EPS 4.31 7.45 4.03 2.96 2.32 2.02 1.31 121.69%
EY 23.21 13.42 24.81 33.74 43.02 49.58 76.25 -54.84%
DY 0.00 0.00 0.00 31.25 40.75 0.00 0.00 -
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 0.19 0.20 0.20 0.19 0.17 0.14 0.10 53.58%
P/EPS 3.77 7.14 3.89 2.92 2.63 2.53 1.60 77.34%
EY 26.52 14.00 25.70 34.30 38.00 39.48 62.52 -43.63%
DY 0.00 0.00 0.00 31.76 36.00 0.00 0.00 -
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