[TRC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 55.08%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 747,740 583,837 295,994 163,061 235,911 323,866 304,695 16.12%
PBT 59,538 49,562 30,285 1,750 -2,032 9,994 15,021 25.77%
Tax -14,877 -13,633 -6,227 -2,723 -205 -3,032 -2,675 33.07%
NP 44,661 35,929 24,058 -973 -2,237 6,962 12,346 23.87%
-
NP to SH 44,661 35,929 24,058 -973 -2,237 6,962 12,346 23.87%
-
Tax Rate 24.99% 27.51% 20.56% 155.60% - 30.34% 17.81% -
Total Cost 703,079 547,908 271,936 164,034 238,148 316,904 292,349 15.73%
-
Net Worth 287,948 232,609 197,303 92,682 124,721 129,043 69,090 26.83%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,604 9,589 - - - - - -
Div Payout % 30.46% 26.69% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 287,948 232,609 197,303 92,682 124,721 129,043 69,090 26.83%
NOSH 189,439 150,070 131,535 92,682 92,386 92,173 69,090 18.28%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.97% 6.15% 8.13% -0.60% -0.95% 2.15% 4.05% -
ROE 15.51% 15.45% 12.19% -1.05% -1.79% 5.40% 17.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 394.71 389.04 225.03 175.93 255.35 351.36 441.01 -1.82%
EPS 23.58 23.94 18.29 -1.05 -2.42 7.55 17.87 4.72%
DPS 7.24 6.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.50 1.00 1.35 1.40 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 92,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 159.51 124.55 63.14 34.78 50.33 69.09 65.00 16.12%
EPS 9.53 7.66 5.13 -0.21 -0.48 1.49 2.63 23.90%
DPS 2.90 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.4962 0.4209 0.1977 0.2661 0.2753 0.1474 26.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.53 0.67 0.68 0.48 0.62 0.68 0.68 -
P/RPS 0.13 0.17 0.30 0.27 0.24 0.19 0.15 -2.35%
P/EPS 2.25 2.80 3.72 -45.72 -25.61 9.00 3.81 -8.39%
EY 44.48 35.73 26.90 -2.19 -3.91 11.11 26.28 9.15%
DY 13.66 9.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.45 0.48 0.46 0.49 0.68 -10.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 -
Price 0.60 0.56 0.72 0.47 0.62 0.73 0.77 -
P/RPS 0.15 0.14 0.32 0.27 0.24 0.21 0.17 -2.06%
P/EPS 2.55 2.34 3.94 -44.77 -25.61 9.66 4.31 -8.36%
EY 39.29 42.75 25.40 -2.23 -3.91 10.35 23.21 9.16%
DY 12.07 11.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.48 0.47 0.46 0.52 0.77 -10.70%

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