[TRC] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.08%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 801,422 570,239 400,763 376,718 533,809 740,663 422,221 11.26%
PBT 15,687 24,068 16,558 23,040 38,778 61,360 41,739 -15.03%
Tax -4,997 -13,878 -3,577 -6,848 -11,484 -15,722 -11,692 -13.19%
NP 10,690 10,190 12,981 16,192 27,294 45,638 30,047 -15.80%
-
NP to SH 10,344 10,190 12,981 16,192 27,294 45,638 30,047 -16.26%
-
Tax Rate 31.85% 57.66% 21.60% 29.72% 29.61% 25.62% 28.01% -
Total Cost 790,732 560,049 387,782 360,526 506,515 695,025 392,174 12.38%
-
Net Worth 328,910 314,271 307,024 297,957 286,373 205,839 212,119 7.57%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 328,910 314,271 307,024 297,957 286,373 205,839 212,119 7.57%
NOSH 476,682 476,168 465,188 189,781 189,651 145,985 133,408 23.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.33% 1.79% 3.24% 4.30% 5.11% 6.16% 7.12% -
ROE 3.14% 3.24% 4.23% 5.43% 9.53% 22.17% 14.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 168.13 119.76 86.15 198.50 281.47 507.35 316.49 -9.99%
EPS 2.17 2.14 2.79 3.50 14.40 24.83 18.21 -29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.66 1.57 1.51 1.41 1.59 -12.97%
Adjusted Per Share Value based on latest NOSH - 189,644
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 166.79 118.68 83.41 78.40 111.10 154.15 87.87 11.26%
EPS 2.15 2.12 2.70 3.37 5.68 9.50 6.25 -16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6845 0.6541 0.639 0.6201 0.596 0.4284 0.4415 7.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.53 0.57 0.63 0.57 0.58 0.41 1.05 -
P/RPS 0.32 0.48 0.73 0.29 0.21 0.08 0.33 -0.51%
P/EPS 24.42 26.64 22.58 6.68 4.03 1.31 4.66 31.76%
EY 4.09 3.75 4.43 14.97 24.81 76.25 21.45 -24.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.95 0.36 0.38 0.29 0.66 2.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 24/02/09 27/02/08 -
Price 0.565 0.53 0.71 0.56 0.56 0.50 0.85 -
P/RPS 0.34 0.44 0.82 0.28 0.20 0.10 0.27 3.91%
P/EPS 26.04 24.77 25.44 6.56 3.89 1.60 3.77 37.96%
EY 3.84 4.04 3.93 15.24 25.70 62.52 26.50 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 1.08 0.36 0.37 0.35 0.53 7.53%

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