[TRC] QoQ TTM 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- 24.21%
YoY- 79.12%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 747,740 783,504 740,663 681,946 583,837 486,540 422,221 46.42%
PBT 59,538 57,896 61,360 60,297 49,562 49,173 41,738 26.74%
Tax -14,877 -14,124 -15,723 -15,669 -13,633 -13,660 -11,691 17.44%
NP 44,661 43,772 45,637 44,628 35,929 35,513 30,047 30.27%
-
NP to SH 44,661 43,772 45,637 44,628 35,929 35,513 30,047 30.27%
-
Tax Rate 24.99% 24.40% 25.62% 25.99% 27.51% 27.78% 28.01% -
Total Cost 703,079 739,732 695,026 637,318 547,908 451,027 392,174 47.62%
-
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 13,604 23,193 23,193 23,193 9,589 - - -
Div Payout % 30.46% 52.99% 50.82% 51.97% 26.69% - - -
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 5.97% 5.59% 6.16% 6.54% 6.15% 7.30% 7.12% -
ROE 15.51% 15.80% 17.08% 17.46% 15.45% 15.04% 21.10% -
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 394.71 412.98 390.89 362.92 389.04 346.08 296.53 21.02%
EPS 23.58 23.07 24.09 23.75 23.94 25.26 21.10 7.69%
DPS 7.24 12.23 12.24 12.34 6.39 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 155.62 163.06 154.15 141.93 121.51 101.26 87.87 46.43%
EPS 9.29 9.11 9.50 9.29 7.48 7.39 6.25 30.27%
DPS 2.83 4.83 4.83 4.83 2.00 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 0.13 0.10 0.10 0.14 0.17 0.21 0.35 -48.35%
P/EPS 2.25 1.86 1.70 2.11 2.80 2.81 4.98 -41.14%
EY 44.48 53.66 58.74 47.50 35.73 35.58 20.10 69.89%
DY 13.66 28.43 29.86 24.69 9.54 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 0.15 0.13 0.13 0.12 0.14 0.22 0.29 -35.58%
P/EPS 2.55 2.34 2.08 1.89 2.34 2.97 4.03 -26.31%
EY 39.29 42.73 48.17 52.78 42.75 33.68 24.83 35.82%
DY 12.07 22.64 24.48 27.43 11.41 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