[TRC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 46.66%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 820,747 782,385 725,061 643,742 566,102 475,782 411,955 58.13%
PBT 13,850 34,197 35,698 25,366 22,844 17,063 10,419 20.83%
Tax -3,895 -12,711 -15,009 -11,829 -13,614 -9,752 -5,540 -20.88%
NP 9,955 21,486 20,689 13,537 9,230 7,311 4,879 60.66%
-
NP to SH 9,536 21,219 20,670 13,537 9,230 7,311 4,879 56.13%
-
Tax Rate 28.12% 37.17% 42.04% 46.63% 59.60% 57.15% 53.17% -
Total Cost 810,792 760,899 704,372 630,205 556,872 468,471 407,076 58.10%
-
Net Worth 328,569 330,248 323,718 318,165 312,573 309,709 307,725 4.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 328,569 330,248 323,718 318,165 312,573 309,709 307,725 4.45%
NOSH 476,187 478,620 476,056 474,873 473,595 476,476 466,250 1.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.21% 2.75% 2.85% 2.10% 1.63% 1.54% 1.18% -
ROE 2.90% 6.43% 6.39% 4.25% 2.95% 2.36% 1.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 172.36 163.47 152.31 135.56 119.53 99.85 88.35 55.94%
EPS 2.00 4.43 4.34 2.85 1.95 1.53 1.05 53.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.67 0.66 0.65 0.66 2.99%
Adjusted Per Share Value based on latest NOSH - 474,873
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 175.09 166.90 154.67 137.33 120.76 101.50 87.88 58.13%
EPS 2.03 4.53 4.41 2.89 1.97 1.56 1.04 55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7009 0.7045 0.6906 0.6787 0.6668 0.6607 0.6565 4.44%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.53 0.565 0.595 0.575 0.57 0.58 0.62 -
P/RPS 0.31 0.35 0.39 0.42 0.48 0.58 0.70 -41.81%
P/EPS 26.47 12.74 13.70 20.17 29.25 37.80 59.25 -41.47%
EY 3.78 7.85 7.30 4.96 3.42 2.65 1.69 70.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.88 0.86 0.86 0.89 0.94 -12.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.565 0.535 0.56 0.625 0.53 0.58 0.62 -
P/RPS 0.33 0.33 0.37 0.46 0.44 0.58 0.70 -39.34%
P/EPS 28.21 12.07 12.90 21.92 27.19 37.80 59.25 -38.94%
EY 3.54 8.29 7.75 4.56 3.68 2.65 1.69 63.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.82 0.93 0.80 0.89 0.94 -8.68%

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