[TRC] QoQ Cumulative 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- 24.49%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 461,132 343,271 180,189 740,663 560,286 336,194 137,348 124.05%
PBT 39,575 28,501 13,426 61,360 48,792 30,323 16,890 76.32%
Tax -9,839 -6,890 -3,314 -15,722 -12,131 -7,736 -4,913 58.81%
NP 29,736 21,611 10,112 45,638 36,661 22,587 11,977 83.25%
-
NP to SH 29,736 21,611 10,112 45,638 36,661 22,587 11,977 83.25%
-
Tax Rate 24.86% 24.17% 24.68% 25.62% 24.86% 25.51% 29.09% -
Total Cost 431,396 321,660 170,077 695,025 523,625 313,607 125,371 127.75%
-
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 27,537 20,473 - - - - - -
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 10.32% 7.50% 3.65% 22.17% 14.62% 9.88% 5.07% -
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 243.31 181.08 94.98 507.35 303.82 227.88 97.70 83.62%
EPS 15.69 11.40 5.33 24.83 19.88 15.31 8.52 50.18%
DPS 14.53 10.80 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 95.97 71.44 37.50 154.15 116.61 69.97 28.58 124.07%
EPS 6.19 4.50 2.10 9.50 7.63 4.70 2.49 83.40%
DPS 5.73 4.26 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 0.25 0.29 0.45 0.08 0.16 0.29 0.73 -51.01%
P/EPS 3.95 4.65 8.07 1.31 2.52 4.38 8.33 -39.16%
EY 25.31 21.51 12.40 76.25 39.76 22.85 12.00 64.39%
DY 23.44 20.38 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 0.25 0.33 0.57 0.10 0.15 0.25 0.77 -52.72%
P/EPS 3.89 5.26 10.13 1.60 2.26 3.66 8.80 -41.94%
EY 25.72 19.00 9.87 62.52 44.18 27.34 11.36 72.33%
DY 23.82 18.00 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