[TRC] YoY 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- -17.87%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
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 165,103 206,429 176,271 216,156 158,832 95,005 84,275 11.84%
PBT 15,092 11,490 4,874 9,387 10,888 4,244 2,566 34.31%
Tax 126 -2,616 -2,929 -3,587 -5,885 -1,673 -335 -
NP 15,218 8,874 1,945 5,800 5,003 2,571 2,231 37.67%
-
NP to SH 15,146 8,511 1,856 5,552 5,003 2,571 2,231 37.56%
-
Tax Rate -0.83% 22.77% 60.09% 38.21% 54.05% 39.42% 13.06% -
Total Cost 149,885 197,555 174,326 210,356 153,829 92,434 82,044 10.55%
-
Net Worth 374,787 345,957 328,369 330,248 309,709 308,520 293,055 4.18%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,193 -
Div Payout % - - - - - - 98.31% -
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 374,787 345,957 328,369 330,248 309,709 308,520 293,055 4.18%
NOSH 480,497 480,497 475,897 478,620 476,476 467,454 189,067 16.80%
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 9.22% 4.30% 1.10% 2.68% 3.15% 2.71% 2.65% -
ROE 4.04% 2.46% 0.57% 1.68% 1.62% 0.83% 0.76% -
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 34.36 42.96 37.04 45.16 33.33 20.32 44.57 -4.23%
EPS 3.15 1.77 0.39 1.16 1.05 0.55 1.18 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
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 35.22 44.04 37.60 46.11 33.88 20.27 17.98 11.84%
EPS 3.23 1.82 0.40 1.18 1.07 0.55 0.48 37.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.7995 0.738 0.7005 0.7045 0.6607 0.6581 0.6252 4.17%
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 1.21 0.78 1.40 1.25 1.74 2.90 0.99 3.39%
P/EPS 13.17 18.91 133.33 48.71 55.24 107.27 37.29 -15.91%
EY 7.60 5.29 0.75 2.05 1.81 0.93 2.68 18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
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 1.21 0.98 1.27 1.18 1.74 2.95 1.32 -1.43%
P/EPS 13.17 23.71 120.51 46.12 55.24 109.09 50.00 -19.91%
EY 7.60 4.22 0.83 2.17 1.81 0.92 2.00 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
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