[TRC] YoY 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 383,256 362,747 641,509 681,946 354,964 196,571 177,241 13.70%
PBT 19,603 17,675 52,145 60,297 32,105 7,804 -1,746 -
Tax -5,227 -7,324 -13,433 -15,669 -7,190 -2,962 -1,092 29.80%
NP 14,376 10,351 38,712 44,628 24,915 4,842 -2,838 -
-
NP to SH 14,376 10,351 38,712 44,628 24,915 4,842 -2,838 -
-
Tax Rate 26.66% 41.44% 25.76% 25.99% 22.40% 37.95% - -
Total Cost 368,880 352,396 602,797 637,318 330,049 191,729 180,079 12.68%
-
Net Worth 308,520 189,067 287,878 255,549 133,374 92,392 123,215 16.52%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 7,518 23,193 - - - -
Div Payout % - - 19.42% 51.97% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 308,520 189,067 287,878 255,549 133,374 92,392 123,215 16.52%
NOSH 467,454 189,067 189,393 187,903 133,374 92,392 92,642 30.94%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.75% 2.85% 6.03% 6.54% 7.02% 2.46% -1.60% -
ROE 4.66% 5.47% 13.45% 17.46% 18.68% 5.24% -2.30% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.99 191.86 338.72 362.92 266.14 212.76 191.32 -13.16%
EPS 3.08 5.47 20.44 23.75 18.68 5.24 -3.06 -
DPS 0.00 0.00 3.97 12.34 0.00 0.00 0.00 -
NAPS 0.66 1.00 1.52 1.36 1.00 1.00 1.33 -11.01%
Adjusted Per Share Value based on latest NOSH - 187,903
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 79.76 75.49 133.51 141.93 73.87 40.91 36.89 13.70%
EPS 2.99 2.15 8.06 9.29 5.19 1.01 -0.59 -
DPS 0.00 0.00 1.56 4.83 0.00 0.00 0.00 -
NAPS 0.6421 0.3935 0.5991 0.5318 0.2776 0.1923 0.2564 16.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.59 0.44 0.62 0.50 0.82 0.47 0.54 -
P/RPS 0.72 0.23 0.18 0.14 0.31 0.22 0.28 17.03%
P/EPS 19.18 8.04 3.03 2.11 4.39 8.97 -17.63 -
EY 5.21 12.44 32.97 47.50 22.78 11.15 -5.67 -
DY 0.00 0.00 6.40 24.69 0.00 0.00 0.00 -
P/NAPS 0.89 0.44 0.41 0.37 0.82 0.47 0.41 13.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 30/11/05 -
Price 0.60 0.59 0.61 0.45 0.89 0.50 0.48 -
P/RPS 0.73 0.31 0.18 0.12 0.33 0.24 0.25 19.54%
P/EPS 19.51 10.78 2.98 1.89 4.76 9.54 -15.67 -
EY 5.13 9.28 33.51 52.78 20.99 10.48 -6.38 -
DY 0.00 0.00 6.51 27.43 0.00 0.00 0.00 -
P/NAPS 0.91 0.59 0.40 0.33 0.89 0.50 0.36 16.70%

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