[TRC] YoY Annualized Quarter 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- 27.93%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 770,361 814,956 801,422 570,239 400,763 376,718 533,809 6.30%
PBT 38,394 11,281 15,687 24,068 16,558 23,040 38,778 -0.16%
Tax -7,232 -8,846 -4,997 -13,878 -3,577 -6,848 -11,484 -7.41%
NP 31,162 2,435 10,690 10,190 12,981 16,192 27,294 2.23%
-
NP to SH 30,684 3,519 10,344 10,190 12,981 16,192 27,294 1.96%
-
Tax Rate 18.84% 78.42% 31.85% 57.66% 21.60% 29.72% 29.61% -
Total Cost 739,199 812,521 790,732 560,049 387,782 360,526 506,515 6.49%
-
Net Worth 355,567 327,594 328,910 314,271 307,024 297,957 286,373 3.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 355,567 327,594 328,910 314,271 307,024 297,957 286,373 3.67%
NOSH 480,497 481,756 476,682 476,168 465,188 189,781 189,651 16.75%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.05% 0.30% 1.33% 1.79% 3.24% 4.30% 5.11% -
ROE 8.63% 1.07% 3.14% 3.24% 4.23% 5.43% 9.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 160.33 169.16 168.13 119.76 86.15 198.50 281.47 -8.94%
EPS 6.39 0.73 2.17 2.14 2.79 3.50 14.40 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.69 0.66 0.66 1.57 1.51 -11.20%
Adjusted Per Share Value based on latest NOSH - 473,595
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 164.34 173.85 170.96 121.65 85.49 80.36 113.87 6.30%
EPS 6.55 0.75 2.21 2.17 2.77 3.45 5.82 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.6988 0.7016 0.6704 0.655 0.6356 0.6109 3.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.37 0.38 0.53 0.57 0.63 0.57 0.58 -
P/RPS 0.23 0.22 0.32 0.48 0.73 0.29 0.21 1.52%
P/EPS 5.79 52.02 24.42 26.64 22.58 6.68 4.03 6.22%
EY 17.26 1.92 4.09 3.75 4.43 14.97 24.81 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.77 0.86 0.95 0.36 0.38 4.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.375 0.425 0.565 0.53 0.71 0.56 0.56 -
P/RPS 0.23 0.25 0.34 0.44 0.82 0.28 0.20 2.35%
P/EPS 5.87 58.18 26.04 24.77 25.44 6.56 3.89 7.09%
EY 17.03 1.72 3.84 4.04 3.93 15.24 25.70 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.82 0.80 1.08 0.36 0.37 5.49%

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