[TRC] YoY TTM 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- 26.25%
YoY- -25.06%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 767,986 814,956 820,747 566,102 400,764 376,718 533,808 6.24%
PBT 38,242 11,281 13,850 22,844 15,892 23,039 38,779 -0.23%
Tax -7,414 -8,845 -3,895 -13,614 -3,576 -6,848 -11,486 -7.03%
NP 30,828 2,436 9,955 9,230 12,316 16,191 27,293 2.04%
-
NP to SH 30,352 3,519 9,536 9,230 12,316 16,191 27,293 1.78%
-
Tax Rate 19.39% 78.41% 28.12% 59.60% 22.50% 29.72% 29.62% -
Total Cost 737,158 812,520 810,792 556,872 388,448 360,527 506,515 6.45%
-
Net Worth 355,431 327,424 328,569 312,573 306,960 189,644 286,228 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 - - - - - - 7,518 -
Div Payout % - - - - - - 27.55% -
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 355,431 327,424 328,569 312,573 306,960 189,644 286,228 3.67%
NOSH 480,497 478,977 476,187 473,595 465,670 189,644 189,555 16.76%
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 4.01% 0.30% 1.21% 1.63% 3.07% 4.30% 5.11% -
ROE 8.54% 1.07% 2.90% 2.95% 4.01% 8.54% 9.54% -
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 159.89 169.25 172.36 119.53 86.17 198.64 281.61 -8.99%
EPS 6.32 0.73 2.00 1.95 2.65 8.54 14.40 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.74 0.68 0.69 0.66 0.66 1.00 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 163.83 173.85 175.09 120.76 85.49 80.36 113.87 6.24%
EPS 6.47 0.75 2.03 1.97 2.63 3.45 5.82 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.7582 0.6985 0.7009 0.6668 0.6548 0.4046 0.6106 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 0.31 0.48 0.73 0.29 0.21 1.52%
P/EPS 5.86 52.00 26.47 29.25 23.79 6.68 4.03 6.43%
EY 17.08 1.92 3.78 3.42 4.20 14.98 24.82 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.84 -
P/NAPS 0.50 0.56 0.77 0.86 0.95 0.57 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 0.33 0.44 0.82 0.28 0.20 2.35%
P/EPS 5.93 58.15 28.21 27.19 26.81 6.56 3.89 7.27%
EY 16.85 1.72 3.54 3.68 3.73 15.25 25.71 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.09 -
P/NAPS 0.51 0.63 0.82 0.80 1.08 0.56 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