[TRC] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 17.59%
YoY- -5.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 400,764 383,256 372,526 368,507 376,718 362,747 396,333 0.74%
PBT 15,892 19,603 17,925 24,827 23,039 17,675 26,184 -28.24%
Tax -3,576 -5,227 -3,889 -5,788 -6,848 -7,324 -9,939 -49.31%
NP 12,316 14,376 14,036 19,039 16,191 10,351 16,245 -16.81%
-
NP to SH 12,316 14,376 14,036 19,039 16,191 10,351 16,245 -16.81%
-
Tax Rate 22.50% 26.66% 21.70% 23.31% 29.72% 41.44% 37.96% -
Total Cost 388,448 368,880 358,490 349,468 360,527 352,396 380,088 1.45%
-
Net Worth 306,960 308,520 191,450 190,322 189,644 189,067 297,784 2.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 7,518 -
Div Payout % - - - - - - 46.28% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 306,960 308,520 191,450 190,322 189,644 189,067 297,784 2.03%
NOSH 465,670 467,454 191,450 190,322 189,644 189,067 189,671 81.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.07% 3.75% 3.77% 5.17% 4.30% 2.85% 4.10% -
ROE 4.01% 4.66% 7.33% 10.00% 8.54% 5.47% 5.46% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.17 81.99 194.58 193.62 198.64 191.86 208.96 -44.50%
EPS 2.65 3.08 7.33 10.00 8.54 5.47 8.56 -54.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.66 0.66 1.00 1.00 1.00 1.00 1.57 -43.79%
Adjusted Per Share Value based on latest NOSH - 190,322
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.49 81.76 79.47 78.61 80.36 77.38 84.55 0.73%
EPS 2.63 3.07 2.99 4.06 3.45 2.21 3.47 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.6548 0.6581 0.4084 0.406 0.4046 0.4033 0.6352 2.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.63 0.59 0.72 0.68 0.57 0.44 0.48 -
P/RPS 0.73 0.72 0.37 0.35 0.29 0.23 0.23 115.51%
P/EPS 23.79 19.18 9.82 6.80 6.68 8.04 5.60 161.61%
EY 4.20 5.21 10.18 14.71 14.98 12.44 17.84 -61.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.27 -
P/NAPS 0.95 0.89 0.72 0.68 0.57 0.44 0.31 110.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 -
Price 0.71 0.60 0.59 0.73 0.56 0.59 0.42 -
P/RPS 0.82 0.73 0.30 0.38 0.28 0.31 0.20 155.50%
P/EPS 26.81 19.51 8.05 7.30 6.56 10.78 4.90 209.54%
EY 3.73 5.13 12.43 13.70 15.25 9.28 20.39 -67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.45 -
P/NAPS 1.08 0.91 0.59 0.73 0.56 0.59 0.27 151.34%

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