[TRC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -25.87%
YoY- -53.78%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 376,718 362,747 396,333 462,383 533,808 641,509 747,740 -36.60%
PBT 23,039 17,675 26,184 31,491 38,779 52,145 59,538 -46.80%
Tax -6,848 -7,324 -9,939 -11,258 -11,486 -13,433 -14,877 -40.29%
NP 16,191 10,351 16,245 20,233 27,293 38,712 44,661 -49.06%
-
NP to SH 16,191 10,351 16,245 20,233 27,293 38,712 44,661 -49.06%
-
Tax Rate 29.72% 41.44% 37.96% 35.75% 29.62% 25.76% 24.99% -
Total Cost 360,527 352,396 380,088 442,150 506,515 602,797 703,079 -35.85%
-
Net Worth 189,644 189,067 297,784 290,034 286,228 287,878 287,948 -24.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,518 7,518 7,518 7,518 13,604 -
Div Payout % - - 46.28% 37.16% 27.55% 19.42% 30.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,644 189,067 297,784 290,034 286,228 287,878 287,948 -24.24%
NOSH 189,644 189,067 189,671 189,565 189,555 189,393 189,439 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.30% 2.85% 4.10% 4.38% 5.11% 6.03% 5.97% -
ROE 8.54% 5.47% 5.46% 6.98% 9.54% 13.45% 15.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.64 191.86 208.96 243.92 281.61 338.72 394.71 -36.65%
EPS 8.54 5.47 8.56 10.67 14.40 20.44 23.58 -49.09%
DPS 0.00 0.00 3.97 3.97 3.97 3.97 7.24 -
NAPS 1.00 1.00 1.57 1.53 1.51 1.52 1.52 -24.29%
Adjusted Per Share Value based on latest NOSH - 189,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.40 75.49 82.48 96.23 111.09 133.51 155.62 -36.60%
EPS 3.37 2.15 3.38 4.21 5.68 8.06 9.29 -49.04%
DPS 0.00 0.00 1.56 1.56 1.56 1.56 2.83 -
NAPS 0.3947 0.3935 0.6197 0.6036 0.5957 0.5991 0.5993 -24.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.44 0.48 0.48 0.58 0.62 0.53 -
P/RPS 0.29 0.23 0.23 0.20 0.21 0.18 0.13 70.47%
P/EPS 6.68 8.04 5.60 4.50 4.03 3.03 2.25 106.15%
EY 14.98 12.44 17.84 22.24 24.82 32.97 44.48 -51.49%
DY 0.00 0.00 8.27 8.27 6.84 6.40 13.66 -
P/NAPS 0.57 0.44 0.31 0.31 0.38 0.41 0.35 38.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.59 0.42 0.46 0.56 0.61 0.60 -
P/RPS 0.28 0.31 0.20 0.19 0.20 0.18 0.15 51.43%
P/EPS 6.56 10.78 4.90 4.31 3.89 2.98 2.55 87.42%
EY 15.25 9.28 20.39 23.20 25.71 33.51 39.29 -46.69%
DY 0.00 0.00 9.45 8.63 7.09 6.51 12.07 -
P/NAPS 0.56 0.59 0.27 0.30 0.37 0.40 0.39 27.19%

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