[TRC] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -19.71%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 725,061 411,955 372,526 396,333 747,740 583,837 295,994 16.08%
PBT 35,698 10,419 17,925 26,184 59,538 49,562 30,285 2.77%
Tax -15,009 -5,540 -3,889 -9,939 -14,877 -13,633 -6,227 15.77%
NP 20,689 4,879 14,036 16,245 44,661 35,929 24,058 -2.48%
-
NP to SH 20,670 4,879 14,036 16,245 44,661 35,929 24,058 -2.49%
-
Tax Rate 42.04% 53.17% 21.70% 37.96% 24.99% 27.51% 20.56% -
Total Cost 704,372 407,076 358,490 380,088 703,079 547,908 271,936 17.17%
-
Net Worth 323,718 307,725 191,450 297,784 287,948 232,609 197,303 8.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 7,518 13,604 9,589 - -
Div Payout % - - - 46.28% 30.46% 26.69% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 323,718 307,725 191,450 297,784 287,948 232,609 197,303 8.59%
NOSH 476,056 466,250 191,450 189,671 189,439 150,070 131,535 23.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.85% 1.18% 3.77% 4.10% 5.97% 6.15% 8.13% -
ROE 6.39% 1.59% 7.33% 5.46% 15.51% 15.45% 12.19% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 152.31 88.35 194.58 208.96 394.71 389.04 225.03 -6.29%
EPS 4.34 1.05 7.33 8.56 23.58 23.94 18.29 -21.30%
DPS 0.00 0.00 0.00 3.97 7.24 6.39 0.00 -
NAPS 0.68 0.66 1.00 1.57 1.52 1.55 1.50 -12.34%
Adjusted Per Share Value based on latest NOSH - 189,671
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 154.67 87.88 79.47 84.55 159.51 124.55 63.14 16.08%
EPS 4.41 1.04 2.99 3.47 9.53 7.66 5.13 -2.48%
DPS 0.00 0.00 0.00 1.60 2.90 2.05 0.00 -
NAPS 0.6906 0.6565 0.4084 0.6352 0.6143 0.4962 0.4209 8.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.595 0.62 0.72 0.48 0.53 0.67 0.68 -
P/RPS 0.39 0.70 0.37 0.23 0.13 0.17 0.30 4.46%
P/EPS 13.70 59.25 9.82 5.60 2.25 2.80 3.72 24.24%
EY 7.30 1.69 10.18 17.84 44.48 35.73 26.90 -19.52%
DY 0.00 0.00 0.00 8.27 13.66 9.54 0.00 -
P/NAPS 0.88 0.94 0.72 0.31 0.35 0.43 0.45 11.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 -
Price 0.56 0.62 0.59 0.42 0.60 0.56 0.72 -
P/RPS 0.37 0.70 0.30 0.20 0.15 0.14 0.32 2.44%
P/EPS 12.90 59.25 8.05 4.90 2.55 2.34 3.94 21.83%
EY 7.75 1.69 12.43 20.39 39.29 42.75 25.40 -17.93%
DY 0.00 0.00 0.00 9.45 12.07 11.41 0.00 -
P/NAPS 0.82 0.94 0.59 0.27 0.39 0.36 0.48 9.32%

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