[TRC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -6.64%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 614,842 686,542 720,756 740,663 747,048 672,388 549,392 7.78%
PBT 52,766 57,002 53,704 61,360 65,056 60,646 67,560 -15.17%
Tax -13,118 -13,780 -13,256 -15,722 -16,174 -15,472 -19,652 -23.60%
NP 39,648 43,222 40,448 45,638 48,881 45,174 47,908 -11.84%
-
NP to SH 39,648 43,222 40,448 45,638 48,881 45,174 47,908 -11.84%
-
Tax Rate 24.86% 24.17% 24.68% 25.62% 24.86% 25.51% 29.09% -
Total Cost 575,194 643,320 680,308 695,025 698,166 627,214 501,484 9.56%
-
Net Worth 288,073 288,146 276,989 205,839 250,799 228,673 236,185 14.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 36,716 40,947 - - - - - -
Div Payout % 92.61% 94.74% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 288,073 288,146 276,989 205,839 250,799 228,673 236,185 14.14%
NOSH 189,521 189,570 189,718 145,985 184,411 147,531 140,586 22.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.45% 6.30% 5.61% 6.16% 6.54% 6.72% 8.72% -
ROE 13.76% 15.00% 14.60% 22.17% 19.49% 19.75% 20.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 324.42 362.16 379.91 507.35 405.10 455.76 390.78 -11.65%
EPS 20.92 22.80 21.32 24.83 26.51 30.62 34.08 -27.75%
DPS 19.37 21.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.46 1.41 1.36 1.55 1.68 -6.44%
Adjusted Per Share Value based on latest NOSH - 189,480
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.96 142.88 150.00 154.15 155.47 139.94 114.34 7.78%
EPS 8.25 9.00 8.42 9.50 10.17 9.40 9.97 -11.84%
DPS 7.64 8.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.5997 0.5765 0.4284 0.522 0.4759 0.4915 14.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.53 0.43 0.41 0.50 0.67 0.71 -
P/RPS 0.19 0.15 0.11 0.08 0.12 0.15 0.18 3.66%
P/EPS 2.96 2.32 2.02 1.31 1.89 2.19 2.08 26.49%
EY 33.74 43.02 49.58 76.25 53.01 45.70 48.00 -20.92%
DY 31.25 40.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.29 0.29 0.37 0.43 0.42 -1.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 27/05/09 24/02/09 13/11/08 28/08/08 27/05/08 -
Price 0.61 0.60 0.54 0.50 0.45 0.56 0.75 -
P/RPS 0.19 0.17 0.14 0.10 0.11 0.12 0.19 0.00%
P/EPS 2.92 2.63 2.53 1.60 1.70 1.83 2.20 20.75%
EY 34.30 38.00 39.48 62.52 58.90 54.68 45.44 -17.08%
DY 31.76 36.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.35 0.33 0.36 0.45 -7.54%

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