[TRC] QoQ TTM 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- -36.28%
YoY- -73.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 372,526 368,507 376,718 362,747 396,333 462,383 533,808 -21.37%
PBT 17,925 24,827 23,039 17,675 26,184 31,491 38,779 -40.30%
Tax -3,889 -5,788 -6,848 -7,324 -9,939 -11,258 -11,486 -51.51%
NP 14,036 19,039 16,191 10,351 16,245 20,233 27,293 -35.88%
-
NP to SH 14,036 19,039 16,191 10,351 16,245 20,233 27,293 -35.88%
-
Tax Rate 21.70% 23.31% 29.72% 41.44% 37.96% 35.75% 29.62% -
Total Cost 358,490 349,468 360,527 352,396 380,088 442,150 506,515 -20.63%
-
Net Worth 191,450 190,322 189,644 189,067 297,784 290,034 286,228 -23.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 7,518 7,518 7,518 -
Div Payout % - - - - 46.28% 37.16% 27.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 191,450 190,322 189,644 189,067 297,784 290,034 286,228 -23.57%
NOSH 191,450 190,322 189,644 189,067 189,671 189,565 189,555 0.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.77% 5.17% 4.30% 2.85% 4.10% 4.38% 5.11% -
ROE 7.33% 10.00% 8.54% 5.47% 5.46% 6.98% 9.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 194.58 193.62 198.64 191.86 208.96 243.92 281.61 -21.89%
EPS 7.33 10.00 8.54 5.47 8.56 10.67 14.40 -36.32%
DPS 0.00 0.00 0.00 0.00 3.97 3.97 3.97 -
NAPS 1.00 1.00 1.00 1.00 1.57 1.53 1.51 -24.08%
Adjusted Per Share Value based on latest NOSH - 189,067
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.47 78.61 80.36 77.38 84.55 98.64 113.87 -21.37%
EPS 2.99 4.06 3.45 2.21 3.47 4.32 5.82 -35.93%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 1.60 -
NAPS 0.4084 0.406 0.4046 0.4033 0.6352 0.6187 0.6106 -23.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.72 0.68 0.57 0.44 0.48 0.48 0.58 -
P/RPS 0.37 0.35 0.29 0.23 0.23 0.20 0.21 46.02%
P/EPS 9.82 6.80 6.68 8.04 5.60 4.50 4.03 81.37%
EY 10.18 14.71 14.98 12.44 17.84 22.24 24.82 -44.88%
DY 0.00 0.00 0.00 0.00 8.27 8.27 6.84 -
P/NAPS 0.72 0.68 0.57 0.44 0.31 0.31 0.38 53.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 -
Price 0.59 0.73 0.56 0.59 0.42 0.46 0.56 -
P/RPS 0.30 0.38 0.28 0.31 0.20 0.19 0.20 31.13%
P/EPS 8.05 7.30 6.56 10.78 4.90 4.31 3.89 62.60%
EY 12.43 13.70 15.25 9.28 20.39 23.20 25.71 -38.48%
DY 0.00 0.00 0.00 0.00 9.45 8.63 7.09 -
P/NAPS 0.59 0.73 0.56 0.59 0.27 0.30 0.37 36.60%

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