[TRC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 8.21%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 686,542 720,756 740,663 747,048 672,388 549,392 422,221 38.31%
PBT 57,002 53,704 61,360 65,056 60,646 67,560 41,739 23.11%
Tax -13,780 -13,256 -15,722 -16,174 -15,472 -19,652 -11,692 11.58%
NP 43,222 40,448 45,638 48,881 45,174 47,908 30,047 27.45%
-
NP to SH 43,222 40,448 45,638 48,881 45,174 47,908 30,047 27.45%
-
Tax Rate 24.17% 24.68% 25.62% 24.86% 25.51% 29.09% 28.01% -
Total Cost 643,320 680,308 695,025 698,166 627,214 501,484 392,174 39.13%
-
Net Worth 288,146 276,989 205,839 250,799 228,673 236,185 212,119 22.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 40,947 - - - - - - -
Div Payout % 94.74% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 288,146 276,989 205,839 250,799 228,673 236,185 212,119 22.67%
NOSH 189,570 189,718 145,985 184,411 147,531 140,586 133,408 26.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.30% 5.61% 6.16% 6.54% 6.72% 8.72% 7.12% -
ROE 15.00% 14.60% 22.17% 19.49% 19.75% 20.28% 14.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 362.16 379.91 507.35 405.10 455.76 390.78 316.49 9.41%
EPS 22.80 21.32 24.83 26.51 30.62 34.08 18.21 16.18%
DPS 21.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.46 1.41 1.36 1.55 1.68 1.59 -2.95%
Adjusted Per Share Value based on latest NOSH - 187,903
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 142.88 150.00 154.15 155.47 139.94 114.34 87.87 38.31%
EPS 9.00 8.42 9.50 10.17 9.40 9.97 6.25 27.54%
DPS 8.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5997 0.5765 0.4284 0.522 0.4759 0.4915 0.4415 22.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.53 0.43 0.41 0.50 0.67 0.71 1.05 -
P/RPS 0.15 0.11 0.08 0.12 0.15 0.18 0.33 -40.91%
P/EPS 2.32 2.02 1.31 1.89 2.19 2.08 4.66 -37.21%
EY 43.02 49.58 76.25 53.01 45.70 48.00 21.45 59.10%
DY 40.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.29 0.37 0.43 0.42 0.66 -34.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 24/02/09 13/11/08 28/08/08 27/05/08 27/02/08 -
Price 0.60 0.54 0.50 0.45 0.56 0.75 0.85 -
P/RPS 0.17 0.14 0.10 0.11 0.12 0.19 0.27 -26.55%
P/EPS 2.63 2.53 1.60 1.70 1.83 2.20 3.77 -21.35%
EY 38.00 39.48 62.52 58.90 54.68 45.44 26.50 27.19%
DY 36.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.35 0.33 0.36 0.45 0.53 -18.50%

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