[TRC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -55.06%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 753,841 767,986 814,956 820,747 566,102 400,764 376,718 12.24%
PBT 32,743 38,242 11,281 13,850 22,844 15,892 23,039 6.02%
Tax -4,863 -7,414 -8,845 -3,895 -13,614 -3,576 -6,848 -5.54%
NP 27,880 30,828 2,436 9,955 9,230 12,316 16,191 9.47%
-
NP to SH 27,864 30,352 3,519 9,536 9,230 12,316 16,191 9.46%
-
Tax Rate 14.85% 19.39% 78.41% 28.12% 59.60% 22.50% 29.72% -
Total Cost 725,961 737,158 812,520 810,792 556,872 388,448 360,527 12.36%
-
Net Worth 384,397 355,431 327,424 328,569 312,573 306,960 189,644 12.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 384,397 355,431 327,424 328,569 312,573 306,960 189,644 12.48%
NOSH 480,497 480,497 478,977 476,187 473,595 465,670 189,644 16.74%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.70% 4.01% 0.30% 1.21% 1.63% 3.07% 4.30% -
ROE 7.25% 8.54% 1.07% 2.90% 2.95% 4.01% 8.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.89 159.89 169.25 172.36 119.53 86.17 198.64 -3.85%
EPS 5.80 6.32 0.73 2.00 1.95 2.65 8.54 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.74 0.68 0.69 0.66 0.66 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 476,187
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.89 159.83 169.61 170.81 117.82 83.41 78.40 12.24%
EPS 5.80 6.32 0.73 1.98 1.92 2.56 3.37 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7397 0.6814 0.6838 0.6505 0.6388 0.3947 12.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.38 0.37 0.38 0.53 0.57 0.63 0.57 -
P/RPS 0.24 0.23 0.22 0.31 0.48 0.73 0.29 -3.10%
P/EPS 6.55 5.86 52.00 26.47 29.25 23.79 6.68 -0.32%
EY 15.26 17.08 1.92 3.78 3.42 4.20 14.98 0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.56 0.77 0.86 0.95 0.57 -2.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.41 0.375 0.425 0.565 0.53 0.71 0.56 -
P/RPS 0.26 0.23 0.25 0.33 0.44 0.82 0.28 -1.22%
P/EPS 7.07 5.93 58.15 28.21 27.19 26.81 6.56 1.25%
EY 14.14 16.85 1.72 3.54 3.68 3.73 15.25 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.63 0.82 0.80 1.08 0.56 -1.54%

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