[TRC] QoQ 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- 32.65%
YoY- 161.84%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
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 163,082 180,189 180,377 224,092 198,846 137,348 121,660 21.59%
PBT 15,075 13,426 12,569 18,468 13,433 16,890 11,506 19.75%
Tax -3,576 -3,314 -3,593 -4,394 -2,823 -4,913 -3,539 0.69%
NP 11,499 10,112 8,976 14,074 10,610 11,977 7,967 27.74%
-
NP to SH 11,499 10,112 8,976 14,074 10,610 11,977 7,967 27.74%
-
Tax Rate 23.72% 24.68% 28.59% 23.79% 21.02% 29.09% 30.76% -
Total Cost 151,583 170,077 171,401 210,018 188,236 125,371 113,693 21.15%
-
Net Worth 287,948 276,989 267,167 255,549 232,609 236,185 142,389 59.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,892 - - - - - - -
Div Payout % 94.73% - - - - - - -
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 287,948 276,989 267,167 255,549 232,609 236,185 142,389 59.98%
NOSH 189,439 189,718 189,480 187,903 150,070 140,586 142,389 20.98%
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 7.05% 5.61% 4.98% 6.28% 5.34% 8.72% 6.55% -
ROE 3.99% 3.65% 3.36% 5.51% 4.56% 5.07% 5.60% -
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 86.09 94.98 95.20 119.26 132.50 97.70 85.44 0.50%
EPS 6.07 5.33 4.73 7.49 7.07 8.52 4.58 20.67%
DPS 5.75 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 1.00 32.23%
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 33.94 37.50 37.54 46.64 41.38 28.58 25.32 21.59%
EPS 2.39 2.10 1.87 2.93 2.21 2.49 1.66 27.53%
DPS 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5993 0.5765 0.556 0.5318 0.4841 0.4915 0.2963 60.00%
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 0.62 0.45 0.43 0.42 0.51 0.73 1.23 -36.68%
P/EPS 8.73 8.07 8.65 6.68 9.48 8.33 18.77 -39.99%
EY 11.45 12.40 11.55 14.98 10.55 12.00 5.33 66.56%
DY 10.85 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 1.05 -51.95%
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 0.70 0.57 0.53 0.38 0.42 0.77 0.99 -20.64%
P/EPS 9.88 10.13 10.55 6.01 7.92 8.80 15.19 -24.94%
EY 10.12 9.87 9.47 16.64 12.63 11.36 6.58 33.27%
DY 9.58 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 0.85 -40.54%

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