[TRC] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.03%
YoY- 24.3%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 411,955 372,526 396,333 747,740 583,837 295,994 163,061 16.68%
PBT 10,419 17,925 26,184 59,538 49,562 30,285 1,750 34.59%
Tax -5,540 -3,889 -9,939 -14,877 -13,633 -6,227 -2,723 12.55%
NP 4,879 14,036 16,245 44,661 35,929 24,058 -973 -
-
NP to SH 4,879 14,036 16,245 44,661 35,929 24,058 -973 -
-
Tax Rate 53.17% 21.70% 37.96% 24.99% 27.51% 20.56% 155.60% -
Total Cost 407,076 358,490 380,088 703,079 547,908 271,936 164,034 16.34%
-
Net Worth 307,725 191,450 297,784 287,948 232,609 197,303 92,682 22.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 7,518 13,604 9,589 - - -
Div Payout % - - 46.28% 30.46% 26.69% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 307,725 191,450 297,784 287,948 232,609 197,303 92,682 22.11%
NOSH 466,250 191,450 189,671 189,439 150,070 131,535 92,682 30.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.18% 3.77% 4.10% 5.97% 6.15% 8.13% -0.60% -
ROE 1.59% 7.33% 5.46% 15.51% 15.45% 12.19% -1.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 88.35 194.58 208.96 394.71 389.04 225.03 175.93 -10.83%
EPS 1.05 7.33 8.56 23.58 23.94 18.29 -1.05 -
DPS 0.00 0.00 3.97 7.24 6.39 0.00 0.00 -
NAPS 0.66 1.00 1.57 1.52 1.55 1.50 1.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 189,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 85.74 77.53 82.48 155.62 121.51 61.60 33.94 16.68%
EPS 1.02 2.92 3.38 9.29 7.48 5.01 -0.20 -
DPS 0.00 0.00 1.56 2.83 2.00 0.00 0.00 -
NAPS 0.6404 0.3984 0.6197 0.5993 0.4841 0.4106 0.1929 22.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.72 0.48 0.53 0.67 0.68 0.48 -
P/RPS 0.70 0.37 0.23 0.13 0.17 0.30 0.27 17.19%
P/EPS 59.25 9.82 5.60 2.25 2.80 3.72 -45.72 -
EY 1.69 10.18 17.84 44.48 35.73 26.90 -2.19 -
DY 0.00 0.00 8.27 13.66 9.54 0.00 0.00 -
P/NAPS 0.94 0.72 0.31 0.35 0.43 0.45 0.48 11.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 -
Price 0.62 0.59 0.42 0.60 0.56 0.72 0.47 -
P/RPS 0.70 0.30 0.20 0.15 0.14 0.32 0.27 17.19%
P/EPS 59.25 8.05 4.90 2.55 2.34 3.94 -44.77 -
EY 1.69 12.43 20.39 39.29 42.75 25.40 -2.23 -
DY 0.00 0.00 9.45 12.07 11.41 0.00 0.00 -
P/NAPS 0.94 0.59 0.27 0.39 0.36 0.48 0.47 12.23%

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