[TRC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -56.81%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 758,042 784,522 791,648 801,422 783,880 743,510 689,444 6.52%
PBT 20,737 21,358 5,400 15,687 36,745 36,344 25,812 -13.56%
Tax -6,502 -3,894 1,976 -4,997 -12,438 -11,484 -3,208 60.08%
NP 14,234 17,464 7,376 10,690 24,306 24,860 22,604 -26.51%
-
NP to SH 14,128 17,478 7,028 10,344 23,950 24,822 22,604 -26.87%
-
Tax Rate 31.35% 18.23% -36.59% 31.85% 33.85% 31.60% 12.43% -
Total Cost 743,808 767,058 784,272 790,732 759,573 718,650 666,840 7.54%
-
Net Worth 330,825 334,278 322,908 328,910 328,765 345,880 318,165 2.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 330,825 334,278 322,908 328,910 328,765 345,880 318,165 2.63%
NOSH 479,457 477,540 474,864 476,682 476,472 508,647 474,873 0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.88% 2.23% 0.93% 1.33% 3.10% 3.34% 3.28% -
ROE 4.27% 5.23% 2.18% 3.14% 7.29% 7.18% 7.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 158.10 164.28 166.71 168.13 164.52 146.17 145.18 5.84%
EPS 2.95 3.66 1.48 2.17 5.03 4.88 4.76 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.68 0.69 0.69 0.68 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 476,187
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 161.71 167.36 168.88 170.96 167.22 158.61 147.08 6.51%
EPS 3.01 3.73 1.50 2.21 5.11 5.30 4.82 -26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7057 0.7131 0.6888 0.7016 0.7013 0.7378 0.6787 2.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.52 0.52 0.55 0.53 0.565 0.595 0.575 -
P/RPS 0.33 0.32 0.33 0.32 0.34 0.41 0.40 -12.02%
P/EPS 17.65 14.21 37.16 24.42 11.24 12.19 12.08 28.73%
EY 5.67 7.04 2.69 4.09 8.90 8.20 8.28 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.81 0.77 0.82 0.88 0.86 -8.71%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 -
Price 0.47 0.51 0.545 0.565 0.535 0.56 0.625 -
P/RPS 0.30 0.31 0.33 0.34 0.33 0.38 0.43 -21.32%
P/EPS 15.95 13.93 36.82 26.04 10.64 11.48 13.13 13.83%
EY 6.27 7.18 2.72 3.84 9.40 8.71 7.62 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.80 0.82 0.78 0.82 0.93 -18.82%

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