[TRC] QoQ Annualized Quarter 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- -11.37%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,809 614,842 686,542 720,756 740,663 747,048 672,388 -14.22%
PBT 38,778 52,766 57,002 53,704 61,360 65,056 60,646 -25.71%
Tax -11,484 -13,118 -13,780 -13,256 -15,722 -16,174 -15,472 -17.97%
NP 27,294 39,648 43,222 40,448 45,638 48,881 45,174 -28.46%
-
NP to SH 27,294 39,648 43,222 40,448 45,638 48,881 45,174 -28.46%
-
Tax Rate 29.61% 24.86% 24.17% 24.68% 25.62% 24.86% 25.51% -
Total Cost 506,515 575,194 643,320 680,308 695,025 698,166 627,214 -13.24%
-
Net Worth 286,373 288,073 288,146 276,989 205,839 250,799 228,673 16.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 36,716 40,947 - - - - -
Div Payout % - 92.61% 94.74% - - - - -
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 286,373 288,073 288,146 276,989 205,839 250,799 228,673 16.13%
NOSH 189,651 189,521 189,570 189,718 145,985 184,411 147,531 18.17%
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% 6.45% 6.30% 5.61% 6.16% 6.54% 6.72% -
ROE 9.53% 13.76% 15.00% 14.60% 22.17% 19.49% 19.75% -
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 281.47 324.42 362.16 379.91 507.35 405.10 455.76 -27.41%
EPS 14.40 20.92 22.80 21.32 24.83 26.51 30.62 -39.44%
DPS 0.00 19.37 21.60 0.00 0.00 0.00 0.00 -
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 113.87 131.16 146.46 153.75 158.00 159.36 143.44 -14.22%
EPS 5.82 8.46 9.22 8.63 9.74 10.43 9.64 -28.50%
DPS 0.00 7.83 8.74 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.6145 0.6147 0.5909 0.4391 0.535 0.4878 16.13%
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 0.19 0.15 0.11 0.08 0.12 0.15 25.06%
P/EPS 4.03 2.96 2.32 2.02 1.31 1.89 2.19 50.00%
EY 24.81 33.74 43.02 49.58 76.25 53.01 45.70 -33.37%
DY 0.00 31.25 40.75 0.00 0.00 0.00 0.00 -
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 0.19 0.17 0.14 0.10 0.11 0.12 40.44%
P/EPS 3.89 2.92 2.63 2.53 1.60 1.70 1.83 65.09%
EY 25.70 34.30 38.00 39.48 62.52 58.90 54.68 -39.46%
DY 0.00 31.76 36.00 0.00 0.00 0.00 0.00 -
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