[TRC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -29.5%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 566,102 400,764 376,718 533,808 740,663 422,221 225,677 16.54%
PBT 22,844 15,892 23,039 38,779 61,360 41,738 13,113 9.68%
Tax -13,614 -3,576 -6,848 -11,486 -15,723 -11,691 -2,592 31.81%
NP 9,230 12,316 16,191 27,293 45,637 30,047 10,521 -2.15%
-
NP to SH 9,230 12,316 16,191 27,293 45,637 30,047 10,521 -2.15%
-
Tax Rate 59.60% 22.50% 29.72% 29.62% 25.62% 28.01% 19.77% -
Total Cost 556,872 388,448 360,527 506,515 695,026 392,174 215,156 17.15%
-
Net Worth 312,573 306,960 189,644 286,228 267,167 142,389 92,372 22.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 7,518 23,193 - - -
Div Payout % - - - 27.55% 50.82% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 312,573 306,960 189,644 286,228 267,167 142,389 92,372 22.50%
NOSH 473,595 465,670 189,644 189,555 189,480 142,389 92,372 31.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.63% 3.07% 4.30% 5.11% 6.16% 7.12% 4.66% -
ROE 2.95% 4.01% 8.54% 9.54% 17.08% 21.10% 11.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.53 86.17 198.64 281.61 390.89 296.53 244.31 -11.22%
EPS 1.95 2.65 8.54 14.40 24.09 21.10 11.39 -25.46%
DPS 0.00 0.00 0.00 3.97 12.24 0.00 0.00 -
NAPS 0.66 0.66 1.00 1.51 1.41 1.00 1.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 189,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.76 85.49 80.36 113.87 158.00 90.07 48.14 16.54%
EPS 1.97 2.63 3.45 5.82 9.74 6.41 2.24 -2.11%
DPS 0.00 0.00 0.00 1.60 4.95 0.00 0.00 -
NAPS 0.6668 0.6548 0.4046 0.6106 0.5699 0.3038 0.1971 22.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.57 0.63 0.57 0.58 0.41 1.05 0.55 -
P/RPS 0.48 0.73 0.29 0.21 0.10 0.35 0.23 13.03%
P/EPS 29.25 23.79 6.68 4.03 1.70 4.98 4.83 34.97%
EY 3.42 4.20 14.98 24.82 58.74 20.10 20.71 -25.90%
DY 0.00 0.00 0.00 6.84 29.86 0.00 0.00 -
P/NAPS 0.86 0.95 0.57 0.38 0.29 1.05 0.55 7.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 24/02/09 27/02/08 26/02/07 -
Price 0.53 0.71 0.56 0.56 0.50 0.85 0.82 -
P/RPS 0.44 0.82 0.28 0.20 0.13 0.29 0.34 4.38%
P/EPS 27.19 26.81 6.56 3.89 2.08 4.03 7.20 24.76%
EY 3.68 3.73 15.25 25.71 48.17 24.83 13.89 -19.84%
DY 0.00 0.00 0.00 7.09 24.48 0.00 0.00 -
P/NAPS 0.80 1.08 0.56 0.37 0.35 0.85 0.82 -0.41%

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