[TRC] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 515.24%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 552,102 568,532 587,910 371,627 296,609 290,071 461,132 3.04%
PBT 29,676 15,553 27,559 16,207 15,036 18,473 39,575 -4.68%
Tax -7,804 -4,877 -9,329 -10,233 -4,057 -5,679 -9,839 -3.78%
NP 21,872 10,676 18,230 5,974 10,979 12,794 29,736 -4.98%
-
NP to SH 21,462 10,596 17,963 5,974 10,979 12,794 29,736 -5.28%
-
Tax Rate 26.30% 31.36% 33.85% 63.14% 26.98% 30.74% 24.86% -
Total Cost 530,230 557,856 569,680 365,653 285,630 277,277 431,396 3.49%
-
Net Worth 345,957 330,825 328,765 308,182 307,039 293,788 288,073 3.09%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 12,585 27,537 -
Div Payout % - - - - - 98.37% 92.61% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 345,957 330,825 328,765 308,182 307,039 293,788 288,073 3.09%
NOSH 480,497 479,457 476,472 474,126 465,211 189,540 189,521 16.76%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.96% 1.88% 3.10% 1.61% 3.70% 4.41% 6.45% -
ROE 6.20% 3.20% 5.46% 1.94% 3.58% 4.35% 10.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.90 118.58 123.39 78.38 63.76 153.04 243.31 -11.74%
EPS 4.47 2.21 3.77 1.26 2.36 6.75 15.69 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 6.64 14.53 -
NAPS 0.72 0.69 0.69 0.65 0.66 1.55 1.52 -11.70%
Adjusted Per Share Value based on latest NOSH - 476,476
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 117.78 121.28 125.42 79.28 63.27 61.88 98.37 3.04%
EPS 4.58 2.26 3.83 1.27 2.34 2.73 6.34 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 2.68 5.87 -
NAPS 0.738 0.7057 0.7013 0.6574 0.655 0.6267 0.6145 3.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.335 0.52 0.565 0.58 0.59 0.44 0.62 -
P/RPS 0.29 0.44 0.46 0.74 0.93 0.29 0.25 2.50%
P/EPS 7.50 23.53 14.99 46.03 25.00 6.52 3.95 11.27%
EY 13.33 4.25 6.67 2.17 4.00 15.34 25.31 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 15.09 23.44 -
P/NAPS 0.47 0.75 0.82 0.89 0.89 0.28 0.41 2.30%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 28/11/13 26/11/12 29/11/11 26/11/10 25/11/09 -
Price 0.42 0.47 0.535 0.58 0.60 0.59 0.61 -
P/RPS 0.37 0.40 0.43 0.74 0.94 0.39 0.25 6.74%
P/EPS 9.40 21.27 14.19 46.03 25.42 8.74 3.89 15.83%
EY 10.63 4.70 7.05 2.17 3.93 11.44 25.72 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 11.25 23.82 -
P/NAPS 0.58 0.68 0.78 0.89 0.91 0.38 0.40 6.38%

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