[TRC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.26%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 641,509 747,740 783,504 740,663 681,946 583,837 486,540 20.22%
PBT 52,145 59,538 57,896 61,360 60,297 49,562 49,173 3.98%
Tax -13,433 -14,877 -14,124 -15,723 -15,669 -13,633 -13,660 -1.10%
NP 38,712 44,661 43,772 45,637 44,628 35,929 35,513 5.91%
-
NP to SH 38,712 44,661 43,772 45,637 44,628 35,929 35,513 5.91%
-
Tax Rate 25.76% 24.99% 24.40% 25.62% 25.99% 27.51% 27.78% -
Total Cost 602,797 703,079 739,732 695,026 637,318 547,908 451,027 21.31%
-
Net Worth 287,878 287,948 276,989 267,167 255,549 232,609 236,185 14.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,518 13,604 23,193 23,193 23,193 9,589 - -
Div Payout % 19.42% 30.46% 52.99% 50.82% 51.97% 26.69% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 287,878 287,948 276,989 267,167 255,549 232,609 236,185 14.09%
NOSH 189,393 189,439 189,718 189,480 187,903 150,070 140,586 21.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.03% 5.97% 5.59% 6.16% 6.54% 6.15% 7.30% -
ROE 13.45% 15.51% 15.80% 17.08% 17.46% 15.45% 15.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 338.72 394.71 412.98 390.89 362.92 389.04 346.08 -1.42%
EPS 20.44 23.58 23.07 24.09 23.75 23.94 25.26 -13.15%
DPS 3.97 7.24 12.23 12.24 12.34 6.39 0.00 -
NAPS 1.52 1.52 1.46 1.41 1.36 1.55 1.68 -6.44%
Adjusted Per Share Value based on latest NOSH - 189,480
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 133.51 155.62 163.06 154.15 141.93 121.51 101.26 20.22%
EPS 8.06 9.29 9.11 9.50 9.29 7.48 7.39 5.95%
DPS 1.56 2.83 4.83 4.83 4.83 2.00 0.00 -
NAPS 0.5991 0.5993 0.5765 0.556 0.5318 0.4841 0.4915 14.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.53 0.43 0.41 0.50 0.67 0.71 -
P/RPS 0.18 0.13 0.10 0.10 0.14 0.17 0.21 -9.75%
P/EPS 3.03 2.25 1.86 1.70 2.11 2.80 2.81 5.14%
EY 32.97 44.48 53.66 58.74 47.50 35.73 35.58 -4.94%
DY 6.40 13.66 28.43 29.86 24.69 9.54 0.00 -
P/NAPS 0.41 0.35 0.29 0.29 0.37 0.43 0.42 -1.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 27/05/09 24/02/09 13/11/08 28/08/08 27/05/08 -
Price 0.61 0.60 0.54 0.50 0.45 0.56 0.75 -
P/RPS 0.18 0.15 0.13 0.13 0.12 0.14 0.22 -12.51%
P/EPS 2.98 2.55 2.34 2.08 1.89 2.34 2.97 0.22%
EY 33.51 39.29 42.73 48.17 52.78 42.75 33.68 -0.33%
DY 6.51 12.07 22.64 24.48 27.43 11.41 0.00 -
P/NAPS 0.40 0.39 0.37 0.35 0.33 0.36 0.45 -7.54%

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