[TRC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.6%
YoY- 185.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 681,946 583,837 486,540 422,221 354,964 295,994 241,905 99.18%
PBT 60,297 49,562 49,173 41,738 32,105 30,285 18,847 116.66%
Tax -15,669 -13,633 -13,660 -11,691 -7,190 -6,227 -4,603 125.78%
NP 44,628 35,929 35,513 30,047 24,915 24,058 14,244 113.67%
-
NP to SH 44,628 35,929 35,513 30,047 24,915 24,058 14,244 113.67%
-
Tax Rate 25.99% 27.51% 27.78% 28.01% 22.40% 20.56% 24.42% -
Total Cost 637,318 547,908 451,027 392,174 330,049 271,936 227,661 98.25%
-
Net Worth 255,549 232,609 236,185 142,389 133,374 197,303 179,235 26.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,193 9,589 - - - - - -
Div Payout % 51.97% 26.69% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,549 232,609 236,185 142,389 133,374 197,303 179,235 26.59%
NOSH 187,903 150,070 140,586 142,389 133,374 131,535 121,928 33.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.54% 6.15% 7.30% 7.12% 7.02% 8.13% 5.89% -
ROE 17.46% 15.45% 15.04% 21.10% 18.68% 12.19% 7.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 362.92 389.04 346.08 296.53 266.14 225.03 198.40 49.40%
EPS 23.75 23.94 25.26 21.10 18.68 18.29 11.68 60.29%
DPS 12.34 6.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.55 1.68 1.00 1.00 1.50 1.47 -5.03%
Adjusted Per Share Value based on latest NOSH - 142,389
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 145.48 124.55 103.79 90.07 75.72 63.14 51.60 99.19%
EPS 9.52 7.66 7.58 6.41 5.31 5.13 3.04 113.60%
DPS 4.95 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5451 0.4962 0.5038 0.3038 0.2845 0.4209 0.3824 26.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.67 0.71 1.05 0.82 0.68 0.65 -
P/RPS 0.14 0.17 0.21 0.35 0.31 0.30 0.33 -43.45%
P/EPS 2.11 2.80 2.81 4.98 4.39 3.72 5.56 -47.49%
EY 47.50 35.73 35.58 20.10 22.78 26.90 17.97 90.83%
DY 24.69 9.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.42 1.05 0.82 0.45 0.44 -10.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 -
Price 0.45 0.56 0.75 0.85 0.89 0.72 0.67 -
P/RPS 0.12 0.14 0.22 0.29 0.33 0.32 0.34 -49.96%
P/EPS 1.89 2.34 2.97 4.03 4.76 3.94 5.74 -52.22%
EY 52.78 42.75 33.68 24.83 20.99 25.40 17.44 108.80%
DY 27.43 11.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.45 0.85 0.89 0.48 0.46 -19.81%

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