[TRC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.17%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 783,504 740,663 681,946 583,837 486,540 422,221 354,964 69.44%
PBT 57,896 61,360 60,297 49,562 49,173 41,738 32,105 48.10%
Tax -14,124 -15,723 -15,669 -13,633 -13,660 -11,691 -7,190 56.78%
NP 43,772 45,637 44,628 35,929 35,513 30,047 24,915 45.54%
-
NP to SH 43,772 45,637 44,628 35,929 35,513 30,047 24,915 45.54%
-
Tax Rate 24.40% 25.62% 25.99% 27.51% 27.78% 28.01% 22.40% -
Total Cost 739,732 695,026 637,318 547,908 451,027 392,174 330,049 71.17%
-
Net Worth 276,989 267,167 255,549 232,609 236,185 142,389 133,374 62.70%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 23,193 23,193 23,193 9,589 - - - -
Div Payout % 52.99% 50.82% 51.97% 26.69% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 276,989 267,167 255,549 232,609 236,185 142,389 133,374 62.70%
NOSH 189,718 189,480 187,903 150,070 140,586 142,389 133,374 26.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.59% 6.16% 6.54% 6.15% 7.30% 7.12% 7.02% -
ROE 15.80% 17.08% 17.46% 15.45% 15.04% 21.10% 18.68% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 412.98 390.89 362.92 389.04 346.08 296.53 266.14 33.99%
EPS 23.07 24.09 23.75 23.94 25.26 21.10 18.68 15.09%
DPS 12.23 12.24 12.34 6.39 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.36 1.55 1.68 1.00 1.00 28.66%
Adjusted Per Share Value based on latest NOSH - 150,070
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 167.14 158.00 145.48 124.55 103.79 90.07 75.72 69.44%
EPS 9.34 9.74 9.52 7.66 7.58 6.41 5.31 45.66%
DPS 4.95 4.95 4.95 2.05 0.00 0.00 0.00 -
NAPS 0.5909 0.5699 0.5451 0.4962 0.5038 0.3038 0.2845 62.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.43 0.41 0.50 0.67 0.71 1.05 0.82 -
P/RPS 0.10 0.10 0.14 0.17 0.21 0.35 0.31 -52.93%
P/EPS 1.86 1.70 2.11 2.80 2.81 4.98 4.39 -43.55%
EY 53.66 58.74 47.50 35.73 35.58 20.10 22.78 76.94%
DY 28.43 29.86 24.69 9.54 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.37 0.43 0.42 1.05 0.82 -49.95%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 -
Price 0.54 0.50 0.45 0.56 0.75 0.85 0.89 -
P/RPS 0.13 0.13 0.12 0.14 0.22 0.29 0.33 -46.23%
P/EPS 2.34 2.08 1.89 2.34 2.97 4.03 4.76 -37.68%
EY 42.73 48.17 52.78 42.75 33.68 24.83 20.99 60.55%
DY 22.64 24.48 27.43 11.41 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.33 0.36 0.45 0.85 0.89 -44.26%

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