[TRC] YoY TTM 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- -13.32%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 475,782 383,256 362,747 641,509 681,946 354,964 196,571 15.85%
PBT 17,063 19,603 17,675 52,145 60,297 32,105 7,804 13.91%
Tax -9,752 -5,227 -7,324 -13,433 -15,669 -7,190 -2,962 21.94%
NP 7,311 14,376 10,351 38,712 44,628 24,915 4,842 7.10%
-
NP to SH 7,311 14,376 10,351 38,712 44,628 24,915 4,842 7.10%
-
Tax Rate 57.15% 26.66% 41.44% 25.76% 25.99% 22.40% 37.95% -
Total Cost 468,471 368,880 352,396 602,797 637,318 330,049 191,729 16.03%
-
Net Worth 309,709 308,520 189,067 287,878 255,549 133,374 92,392 22.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,518 23,193 - - -
Div Payout % - - - 19.42% 51.97% - - -
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 309,709 308,520 189,067 287,878 255,549 133,374 92,392 22.31%
NOSH 476,476 467,454 189,067 189,393 187,903 133,374 92,392 31.40%
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 1.54% 3.75% 2.85% 6.03% 6.54% 7.02% 2.46% -
ROE 2.36% 4.66% 5.47% 13.45% 17.46% 18.68% 5.24% -
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 99.85 81.99 191.86 338.72 362.92 266.14 212.76 -11.83%
EPS 1.53 3.08 5.47 20.44 23.75 18.68 5.24 -18.53%
DPS 0.00 0.00 0.00 3.97 12.34 0.00 0.00 -
NAPS 0.65 0.66 1.00 1.52 1.36 1.00 1.00 -6.92%
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 99.02 79.76 75.49 133.51 141.93 73.87 40.91 15.85%
EPS 1.52 2.99 2.15 8.06 9.29 5.19 1.01 7.04%
DPS 0.00 0.00 0.00 1.56 4.83 0.00 0.00 -
NAPS 0.6446 0.6421 0.3935 0.5991 0.5318 0.2776 0.1923 22.31%
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 0.58 0.72 0.23 0.18 0.14 0.31 0.22 17.51%
P/EPS 37.80 19.18 8.04 3.03 2.11 4.39 8.97 27.06%
EY 2.65 5.21 12.44 32.97 47.50 22.78 11.15 -21.27%
DY 0.00 0.00 0.00 6.40 24.69 0.00 0.00 -
P/NAPS 0.89 0.89 0.44 0.41 0.37 0.82 0.47 11.21%
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 0.58 0.73 0.31 0.18 0.12 0.33 0.24 15.82%
P/EPS 37.80 19.51 10.78 2.98 1.89 4.76 9.54 25.76%
EY 2.65 5.13 9.28 33.51 52.78 20.99 10.48 -20.46%
DY 0.00 0.00 0.00 6.51 27.43 0.00 0.00 -
P/NAPS 0.89 0.91 0.59 0.40 0.33 0.89 0.50 10.07%

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