[TRC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.6%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 371,627 296,609 290,071 461,132 560,286 300,561 171,274 13.76%
PBT 16,207 15,036 18,473 39,575 48,792 30,232 11,240 6.28%
Tax -10,233 -4,057 -5,679 -9,839 -12,131 -8,152 -3,555 19.24%
NP 5,974 10,979 12,794 29,736 36,661 22,080 7,685 -4.10%
-
NP to SH 5,974 10,979 12,794 29,736 36,661 22,080 7,685 -4.10%
-
Tax Rate 63.14% 26.98% 30.74% 24.86% 24.86% 26.96% 31.63% -
Total Cost 365,653 285,630 277,277 431,396 523,625 278,481 163,589 14.33%
-
Net Worth 308,182 307,039 293,788 288,073 250,799 200,845 129,314 15.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 12,585 27,537 - - - -
Div Payout % - - 98.37% 92.61% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,182 307,039 293,788 288,073 250,799 200,845 129,314 15.55%
NOSH 474,126 465,211 189,540 189,521 184,411 130,419 92,367 31.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.61% 3.70% 4.41% 6.45% 6.54% 7.35% 4.49% -
ROE 1.94% 3.58% 4.35% 10.32% 14.62% 10.99% 5.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.38 63.76 153.04 243.31 303.82 230.46 185.43 -13.35%
EPS 1.26 2.36 6.75 15.69 19.88 16.93 8.32 -26.97%
DPS 0.00 0.00 6.64 14.53 0.00 0.00 0.00 -
NAPS 0.65 0.66 1.55 1.52 1.36 1.54 1.40 -11.99%
Adjusted Per Share Value based on latest NOSH - 189,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.34 61.73 60.37 95.97 116.61 62.55 35.65 13.76%
EPS 1.24 2.28 2.66 6.19 7.63 4.60 1.60 -4.15%
DPS 0.00 0.00 2.62 5.73 0.00 0.00 0.00 -
NAPS 0.6414 0.639 0.6114 0.5995 0.522 0.418 0.2691 15.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.58 0.59 0.44 0.62 0.50 0.82 0.47 -
P/RPS 0.74 0.93 0.29 0.25 0.16 0.36 0.25 19.80%
P/EPS 46.03 25.00 6.52 3.95 2.52 4.84 5.65 41.80%
EY 2.17 4.00 15.34 25.31 39.76 20.65 17.70 -29.49%
DY 0.00 0.00 15.09 23.44 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.28 0.41 0.37 0.53 0.34 17.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 -
Price 0.58 0.60 0.59 0.61 0.45 0.89 0.50 -
P/RPS 0.74 0.94 0.39 0.25 0.15 0.39 0.27 18.28%
P/EPS 46.03 25.42 8.74 3.89 2.26 5.26 6.01 40.35%
EY 2.17 3.93 11.44 25.72 44.18 19.02 16.64 -28.76%
DY 0.00 0.00 11.25 23.82 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.38 0.40 0.33 0.58 0.36 16.26%

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