[TRC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 44.73%
YoY- 200.69%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 547,533 552,102 568,532 587,910 371,627 296,609 290,071 11.15%
PBT 26,638 29,676 15,553 27,559 16,207 15,036 18,473 6.28%
Tax -5,965 -7,804 -4,877 -9,329 -10,233 -4,057 -5,679 0.82%
NP 20,673 21,872 10,676 18,230 5,974 10,979 12,794 8.31%
-
NP to SH 20,696 21,462 10,596 17,963 5,974 10,979 12,794 8.33%
-
Tax Rate 22.39% 26.30% 31.36% 33.85% 63.14% 26.98% 30.74% -
Total Cost 526,860 530,230 557,856 569,680 365,653 285,630 277,277 11.28%
-
Net Worth 374,544 345,957 330,825 328,765 308,182 307,039 293,788 4.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 12,585 -
Div Payout % - - - - - - 98.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 374,544 345,957 330,825 328,765 308,182 307,039 293,788 4.12%
NOSH 480,497 480,497 479,457 476,472 474,126 465,211 189,540 16.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.78% 3.96% 1.88% 3.10% 1.61% 3.70% 4.41% -
ROE 5.53% 6.20% 3.20% 5.46% 1.94% 3.58% 4.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 114.03 114.90 118.58 123.39 78.38 63.76 153.04 -4.78%
EPS 4.31 4.47 2.21 3.77 1.26 2.36 6.75 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.64 -
NAPS 0.78 0.72 0.69 0.69 0.65 0.66 1.55 -10.80%
Adjusted Per Share Value based on latest NOSH - 478,620
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 114.03 114.90 118.32 122.35 77.34 61.73 60.37 11.17%
EPS 4.31 4.47 2.21 3.74 1.24 2.28 2.66 8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.62 -
NAPS 0.78 0.72 0.6885 0.6842 0.6414 0.639 0.6114 4.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.415 0.335 0.52 0.565 0.58 0.59 0.44 -
P/RPS 0.36 0.29 0.44 0.46 0.74 0.93 0.29 3.66%
P/EPS 9.63 7.50 23.53 14.99 46.03 25.00 6.52 6.70%
EY 10.39 13.33 4.25 6.67 2.17 4.00 15.34 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.09 -
P/NAPS 0.53 0.47 0.75 0.82 0.89 0.89 0.28 11.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 26/11/14 28/11/13 26/11/12 29/11/11 26/11/10 -
Price 0.415 0.42 0.47 0.535 0.58 0.60 0.59 -
P/RPS 0.36 0.37 0.40 0.43 0.74 0.94 0.39 -1.32%
P/EPS 9.63 9.40 21.27 14.19 46.03 25.42 8.74 1.62%
EY 10.39 10.63 4.70 7.05 2.17 3.93 11.44 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.25 -
P/NAPS 0.53 0.58 0.68 0.78 0.89 0.91 0.38 5.69%

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