[TRC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 3.93%
YoY- -71.63%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 751,199 804,743 768,368 841,254 725,061 411,955 372,526 12.38%
PBT 46,462 31,601 18,789 6,356 35,698 10,419 17,925 17.18%
Tax -5,453 -8,317 -12,087 -99 -15,009 -5,540 -3,889 5.78%
NP 41,009 23,284 6,702 6,257 20,689 4,879 14,036 19.54%
-
NP to SH 40,271 22,950 7,731 5,864 20,670 4,879 14,036 19.18%
-
Tax Rate 11.74% 26.32% 64.33% 1.56% 42.04% 53.17% 21.70% -
Total Cost 710,190 781,459 761,666 834,997 704,372 407,076 358,490 12.05%
-
Net Worth 394,007 360,372 336,347 334,753 323,718 307,725 191,450 12.77%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 394,007 360,372 336,347 334,753 323,718 307,725 191,450 12.77%
NOSH 480,497 480,497 480,497 478,219 476,056 466,250 191,450 16.55%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.46% 2.89% 0.87% 0.74% 2.85% 1.18% 3.77% -
ROE 10.22% 6.37% 2.30% 1.75% 6.39% 1.59% 7.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 156.34 167.48 159.91 175.91 152.31 88.35 194.58 -3.57%
EPS 8.38 4.78 1.61 1.23 4.34 1.05 7.33 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.70 0.70 0.68 0.66 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 478,219
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 160.25 171.67 163.91 179.46 154.67 87.88 79.47 12.38%
EPS 8.59 4.90 1.65 1.25 4.41 1.04 2.99 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.7688 0.7175 0.7141 0.6906 0.6565 0.4084 12.77%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.725 0.39 0.36 0.52 0.595 0.62 0.72 -
P/RPS 0.46 0.23 0.23 0.30 0.39 0.70 0.37 3.69%
P/EPS 8.65 8.17 22.37 42.41 13.70 59.25 9.82 -2.09%
EY 11.56 12.25 4.47 2.36 7.30 1.69 10.18 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.52 0.51 0.74 0.88 0.94 0.72 3.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 25/08/11 -
Price 0.82 0.425 0.30 0.51 0.56 0.62 0.59 -
P/RPS 0.52 0.25 0.19 0.29 0.37 0.70 0.30 9.59%
P/EPS 9.78 8.90 18.65 41.59 12.90 59.25 8.05 3.29%
EY 10.22 11.24 5.36 2.40 7.75 1.69 12.43 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.57 0.43 0.73 0.82 0.94 0.59 9.18%

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