[TRC] QoQ Annualized Quarter 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- 27.93%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 783,880 743,510 689,444 570,239 495,502 425,590 378,884 62.29%
PBT 36,745 36,344 25,812 24,068 21,609 10,638 15,724 76.00%
Tax -12,438 -11,484 -3,208 -13,878 -13,644 -8,696 -10,348 13.03%
NP 24,306 24,860 22,604 10,190 7,965 1,942 5,376 173.17%
-
NP to SH 23,950 24,822 22,604 10,190 7,965 1,942 5,376 170.50%
-
Tax Rate 33.85% 31.60% 12.43% 57.66% 63.14% 81.74% 65.81% -
Total Cost 759,573 718,650 666,840 560,049 487,537 423,648 373,508 60.44%
-
Net Worth 328,765 345,880 318,165 314,271 308,182 305,171 316,800 2.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 328,765 345,880 318,165 314,271 308,182 305,171 316,800 2.49%
NOSH 476,472 508,647 474,873 476,168 474,126 462,380 479,999 -0.49%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.10% 3.34% 3.28% 1.79% 1.61% 0.46% 1.42% -
ROE 7.29% 7.18% 7.10% 3.24% 2.58% 0.64% 1.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 164.52 146.17 145.18 119.76 104.51 92.04 78.93 63.10%
EPS 5.03 4.88 4.76 2.14 1.68 0.42 1.12 171.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.66 0.65 0.66 0.66 3.00%
Adjusted Per Share Value based on latest NOSH - 473,595
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 163.14 154.74 143.49 118.68 103.12 88.57 78.85 62.29%
EPS 4.98 5.17 4.70 2.12 1.66 0.40 1.12 170.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6842 0.7198 0.6622 0.6541 0.6414 0.6351 0.6593 2.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.565 0.595 0.575 0.57 0.58 0.62 0.71 -
P/RPS 0.34 0.41 0.40 0.48 0.55 0.67 0.90 -47.71%
P/EPS 11.24 12.19 12.08 26.64 34.52 147.62 63.39 -68.40%
EY 8.90 8.20 8.28 3.75 2.90 0.68 1.58 216.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.86 0.86 0.89 0.94 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 31/05/12 -
Price 0.535 0.56 0.625 0.53 0.58 0.62 0.63 -
P/RPS 0.33 0.38 0.43 0.44 0.55 0.67 0.80 -44.55%
P/EPS 10.64 11.48 13.13 24.77 34.52 147.62 56.25 -67.01%
EY 9.40 8.71 7.62 4.04 2.90 0.68 1.78 202.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.93 0.80 0.89 0.94 0.95 -12.30%

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