[TRC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.25%
YoY- -25.06%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 782,385 725,061 643,742 566,102 475,782 411,955 394,932 57.67%
PBT 34,197 35,698 25,366 22,844 17,063 10,419 11,897 102.03%
Tax -12,711 -15,009 -11,829 -13,614 -9,752 -5,540 -4,137 111.20%
NP 21,486 20,689 13,537 9,230 7,311 4,879 7,760 97.05%
-
NP to SH 21,219 20,670 13,537 9,230 7,311 4,879 7,760 95.42%
-
Tax Rate 37.17% 42.04% 46.63% 59.60% 57.15% 53.17% 34.77% -
Total Cost 760,899 704,372 630,205 556,872 468,471 407,076 387,172 56.83%
-
Net Worth 330,248 323,718 318,165 312,573 309,709 307,725 316,800 2.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 330,248 323,718 318,165 312,573 309,709 307,725 316,800 2.80%
NOSH 478,620 476,056 474,873 473,595 476,476 466,250 479,999 -0.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.75% 2.85% 2.10% 1.63% 1.54% 1.18% 1.96% -
ROE 6.43% 6.39% 4.25% 2.95% 2.36% 1.59% 2.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 163.47 152.31 135.56 119.53 99.85 88.35 82.28 57.97%
EPS 4.43 4.34 2.85 1.95 1.53 1.05 1.62 95.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.66 0.65 0.66 0.66 3.00%
Adjusted Per Share Value based on latest NOSH - 473,595
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.90 154.67 137.33 120.76 101.50 87.88 84.25 57.66%
EPS 4.53 4.41 2.89 1.97 1.56 1.04 1.66 95.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.6906 0.6787 0.6668 0.6607 0.6565 0.6758 2.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.565 0.595 0.575 0.57 0.58 0.62 0.71 -
P/RPS 0.35 0.39 0.42 0.48 0.58 0.70 0.86 -45.05%
P/EPS 12.74 13.70 20.17 29.25 37.80 59.25 43.92 -56.14%
EY 7.85 7.30 4.96 3.42 2.65 1.69 2.28 127.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.86 0.86 0.89 0.94 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 31/05/12 -
Price 0.535 0.56 0.625 0.53 0.58 0.62 0.63 -
P/RPS 0.33 0.37 0.46 0.44 0.58 0.70 0.77 -43.12%
P/EPS 12.07 12.90 21.92 27.19 37.80 59.25 38.97 -54.18%
EY 8.29 7.75 4.56 3.68 2.65 1.69 2.57 118.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.93 0.80 0.89 0.94 0.95 -12.30%

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