[TRC] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -26.28%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 841,254 725,061 411,955 372,526 396,333 747,740 583,837 6.27%
PBT 6,356 35,698 10,419 17,925 26,184 59,538 49,562 -28.97%
Tax -99 -15,009 -5,540 -3,889 -9,939 -14,877 -13,633 -55.97%
NP 6,257 20,689 4,879 14,036 16,245 44,661 35,929 -25.26%
-
NP to SH 5,864 20,670 4,879 14,036 16,245 44,661 35,929 -26.06%
-
Tax Rate 1.56% 42.04% 53.17% 21.70% 37.96% 24.99% 27.51% -
Total Cost 834,997 704,372 407,076 358,490 380,088 703,079 547,908 7.27%
-
Net Worth 334,753 323,718 307,725 191,450 297,784 287,948 232,609 6.25%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 7,518 13,604 9,589 -
Div Payout % - - - - 46.28% 30.46% 26.69% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 334,753 323,718 307,725 191,450 297,784 287,948 232,609 6.25%
NOSH 478,219 476,056 466,250 191,450 189,671 189,439 150,070 21.29%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.74% 2.85% 1.18% 3.77% 4.10% 5.97% 6.15% -
ROE 1.75% 6.39% 1.59% 7.33% 5.46% 15.51% 15.45% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 175.91 152.31 88.35 194.58 208.96 394.71 389.04 -12.38%
EPS 1.23 4.34 1.05 7.33 8.56 23.58 23.94 -39.01%
DPS 0.00 0.00 0.00 0.00 3.97 7.24 6.39 -
NAPS 0.70 0.68 0.66 1.00 1.57 1.52 1.55 -12.40%
Adjusted Per Share Value based on latest NOSH - 191,450
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 179.46 154.67 87.88 79.47 84.55 159.51 124.55 6.27%
EPS 1.25 4.41 1.04 2.99 3.47 9.53 7.66 -26.06%
DPS 0.00 0.00 0.00 0.00 1.60 2.90 2.05 -
NAPS 0.7141 0.6906 0.6565 0.4084 0.6352 0.6143 0.4962 6.25%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.52 0.595 0.62 0.72 0.48 0.53 0.67 -
P/RPS 0.30 0.39 0.70 0.37 0.23 0.13 0.17 9.92%
P/EPS 42.41 13.70 59.25 9.82 5.60 2.25 2.80 57.26%
EY 2.36 7.30 1.69 10.18 17.84 44.48 35.73 -36.40%
DY 0.00 0.00 0.00 0.00 8.27 13.66 9.54 -
P/NAPS 0.74 0.88 0.94 0.72 0.31 0.35 0.43 9.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 -
Price 0.51 0.56 0.62 0.59 0.42 0.60 0.56 -
P/RPS 0.29 0.37 0.70 0.30 0.20 0.15 0.14 12.89%
P/EPS 41.59 12.90 59.25 8.05 4.90 2.55 2.34 61.51%
EY 2.40 7.75 1.69 12.43 20.39 39.29 42.75 -38.10%
DY 0.00 0.00 0.00 0.00 9.45 12.07 11.41 -
P/NAPS 0.73 0.82 0.94 0.59 0.27 0.39 0.36 12.49%

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