[TRC] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.09%
YoY- 23.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 394,932 368,507 462,383 783,504 486,540 241,905 155,050 16.84%
PBT 11,897 24,827 31,491 57,896 49,173 18,847 -1,030 -
Tax -4,137 -5,788 -11,258 -14,124 -13,660 -4,603 -1,136 24.01%
NP 7,760 19,039 20,233 43,772 35,513 14,244 -2,166 -
-
NP to SH 7,760 19,039 20,233 43,772 35,513 14,244 -2,166 -
-
Tax Rate 34.77% 23.31% 35.75% 24.40% 27.78% 24.42% - -
Total Cost 387,172 349,468 442,150 739,732 451,027 227,661 157,216 16.19%
-
Net Worth 316,800 190,322 290,034 276,989 236,185 179,235 92,317 22.79%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 7,518 23,193 - - - -
Div Payout % - - 37.16% 52.99% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 316,800 190,322 290,034 276,989 236,185 179,235 92,317 22.79%
NOSH 479,999 190,322 189,565 189,718 140,586 121,928 92,317 31.58%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.96% 5.17% 4.38% 5.59% 7.30% 5.89% -1.40% -
ROE 2.45% 10.00% 6.98% 15.80% 15.04% 7.95% -2.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.28 193.62 243.92 412.98 346.08 198.40 167.95 -11.20%
EPS 1.62 10.00 10.67 23.07 25.26 11.68 -2.35 -
DPS 0.00 0.00 3.97 12.23 0.00 0.00 0.00 -
NAPS 0.66 1.00 1.53 1.46 1.68 1.47 1.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 189,718
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.25 78.61 98.64 167.14 103.79 51.60 33.08 16.84%
EPS 1.66 4.06 4.32 9.34 7.58 3.04 -0.46 -
DPS 0.00 0.00 1.60 4.95 0.00 0.00 0.00 -
NAPS 0.6758 0.406 0.6187 0.5909 0.5038 0.3824 0.1969 22.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.71 0.68 0.48 0.43 0.71 0.65 0.50 -
P/RPS 0.86 0.35 0.20 0.10 0.21 0.33 0.30 19.16%
P/EPS 43.92 6.80 4.50 1.86 2.81 5.56 -21.31 -
EY 2.28 14.71 22.24 53.66 35.58 17.97 -4.69 -
DY 0.00 0.00 8.27 28.43 0.00 0.00 0.00 -
P/NAPS 1.08 0.68 0.31 0.29 0.42 0.44 0.50 13.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 27/05/11 31/05/10 27/05/09 27/05/08 22/05/07 30/05/06 -
Price 0.63 0.73 0.46 0.54 0.75 0.67 0.50 -
P/RPS 0.77 0.38 0.19 0.13 0.22 0.34 0.30 16.99%
P/EPS 38.97 7.30 4.31 2.34 2.97 5.74 -21.31 -
EY 2.57 13.70 23.20 42.73 33.68 17.44 -4.69 -
DY 0.00 0.00 8.63 22.64 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.30 0.37 0.45 0.46 0.50 11.27%

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