[TRC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.66%
YoY- 190.23%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 841,254 846,298 820,747 782,385 725,061 643,742 566,102 30.31%
PBT 6,356 8,747 13,850 34,197 35,698 25,366 22,844 -57.48%
Tax -99 -2,599 -3,895 -12,711 -15,009 -11,829 -13,614 -96.28%
NP 6,257 6,148 9,955 21,486 20,689 13,537 9,230 -22.88%
-
NP to SH 5,864 5,642 9,536 21,219 20,670 13,537 9,230 -26.15%
-
Tax Rate 1.56% 29.71% 28.12% 37.17% 42.04% 46.63% 59.60% -
Total Cost 834,997 840,150 810,792 760,899 704,372 630,205 556,872 31.10%
-
Net Worth 334,753 322,908 328,569 330,248 323,718 318,165 312,573 4.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 334,753 322,908 328,569 330,248 323,718 318,165 312,573 4.68%
NOSH 478,219 474,864 476,187 478,620 476,056 474,873 473,595 0.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.74% 0.73% 1.21% 2.75% 2.85% 2.10% 1.63% -
ROE 1.75% 1.75% 2.90% 6.43% 6.39% 4.25% 2.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 175.91 178.22 172.36 163.47 152.31 135.56 119.53 29.47%
EPS 1.23 1.19 2.00 4.43 4.34 2.85 1.95 -26.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.69 0.69 0.68 0.67 0.66 4.01%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 179.46 180.54 175.09 166.90 154.67 137.33 120.76 30.32%
EPS 1.25 1.20 2.03 4.53 4.41 2.89 1.97 -26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7141 0.6888 0.7009 0.7045 0.6906 0.6787 0.6668 4.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.52 0.55 0.53 0.565 0.595 0.575 0.57 -
P/RPS 0.30 0.31 0.31 0.35 0.39 0.42 0.48 -26.96%
P/EPS 42.41 46.29 26.47 12.74 13.70 20.17 29.25 28.19%
EY 2.36 2.16 3.78 7.85 7.30 4.96 3.42 -21.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.77 0.82 0.88 0.86 0.86 -9.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.51 0.545 0.565 0.535 0.56 0.625 0.53 -
P/RPS 0.29 0.31 0.33 0.33 0.37 0.46 0.44 -24.32%
P/EPS 41.59 45.87 28.21 12.07 12.90 21.92 27.19 32.85%
EY 2.40 2.18 3.54 8.29 7.75 4.56 3.68 -24.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.82 0.78 0.82 0.93 0.80 -5.93%

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