[TRC] YoY Annualized Quarter 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- -3.51%
YoY- 200.69%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 730,044 736,136 758,042 783,880 495,502 395,478 386,761 11.15%
PBT 35,517 39,568 20,737 36,745 21,609 20,048 24,630 6.28%
Tax -7,953 -10,405 -6,502 -12,438 -13,644 -5,409 -7,572 0.82%
NP 27,564 29,162 14,234 24,306 7,965 14,638 17,058 8.31%
-
NP to SH 27,594 28,616 14,128 23,950 7,965 14,638 17,058 8.33%
-
Tax Rate 22.39% 26.30% 31.35% 33.85% 63.14% 26.98% 30.74% -
Total Cost 702,480 706,973 743,808 759,573 487,537 380,840 369,702 11.28%
-
Net Worth 374,544 345,957 330,825 328,765 308,182 307,039 293,788 4.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 16,780 -
Div Payout % - - - - - - 98.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 374,544 345,957 330,825 328,765 308,182 307,039 293,788 4.12%
NOSH 480,497 480,497 479,457 476,472 474,126 465,211 189,540 16.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.78% 3.96% 1.88% 3.10% 1.61% 3.70% 4.41% -
ROE 7.37% 8.27% 4.27% 7.29% 2.58% 4.77% 5.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.03 153.20 158.10 164.52 104.51 85.01 204.05 -4.78%
EPS 5.75 5.96 2.95 5.03 1.68 3.15 9.00 -7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.85 -
NAPS 0.78 0.72 0.69 0.69 0.65 0.66 1.55 -10.80%
Adjusted Per Share Value based on latest NOSH - 478,620
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.03 153.20 157.76 163.14 103.12 82.31 80.49 11.17%
EPS 5.75 5.96 2.94 4.98 1.66 3.05 3.55 8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.49 -
NAPS 0.78 0.72 0.6885 0.6842 0.6414 0.639 0.6114 4.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.415 0.335 0.52 0.565 0.58 0.59 0.44 -
P/RPS 0.27 0.22 0.33 0.34 0.55 0.69 0.22 3.46%
P/EPS 7.22 5.63 17.65 11.24 34.52 18.75 4.89 6.70%
EY 13.85 17.78 5.67 8.90 2.90 5.33 20.45 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.12 -
P/NAPS 0.53 0.47 0.75 0.82 0.89 0.89 0.28 11.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 26/11/14 28/11/13 26/11/12 29/11/11 26/11/10 -
Price 0.415 0.42 0.47 0.535 0.58 0.60 0.59 -
P/RPS 0.27 0.27 0.30 0.33 0.55 0.71 0.29 -1.18%
P/EPS 7.22 7.05 15.95 10.64 34.52 19.07 6.56 1.60%
EY 13.85 14.18 6.27 9.40 2.90 5.24 15.25 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.01 -
P/NAPS 0.53 0.58 0.68 0.78 0.89 0.91 0.38 5.69%

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