[TRC] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.51%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 176,271 216,156 158,832 95,005 84,275 117,861 224,092 -3.91%
PBT 4,874 9,387 10,888 4,244 2,566 11,075 18,468 -19.90%
Tax -2,929 -3,587 -5,885 -1,673 -335 -2,950 -4,394 -6.53%
NP 1,945 5,800 5,003 2,571 2,231 8,125 14,074 -28.08%
-
NP to SH 1,856 5,552 5,003 2,571 2,231 8,125 14,074 -28.64%
-
Tax Rate 60.09% 38.21% 54.05% 39.42% 13.06% 26.64% 23.79% -
Total Cost 174,326 210,356 153,829 92,434 82,044 109,736 210,018 -3.05%
-
Net Worth 328,369 330,248 309,709 308,520 293,055 287,878 255,549 4.26%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 2,193 7,518 - -
Div Payout % - - - - 98.31% 92.54% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 328,369 330,248 309,709 308,520 293,055 287,878 255,549 4.26%
NOSH 475,897 478,620 476,476 467,454 189,067 189,393 187,903 16.74%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.10% 2.68% 3.15% 2.71% 2.65% 6.89% 6.28% -
ROE 0.57% 1.68% 1.62% 0.83% 0.76% 2.82% 5.51% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.04 45.16 33.33 20.32 44.57 62.23 119.26 -17.69%
EPS 0.39 1.16 1.05 0.55 1.18 4.29 7.49 -38.87%
DPS 0.00 0.00 0.00 0.00 1.16 3.97 0.00 -
NAPS 0.69 0.69 0.65 0.66 1.55 1.52 1.36 -10.68%
Adjusted Per Share Value based on latest NOSH - 467,454
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.69 44.99 33.06 19.77 17.54 24.53 46.64 -3.91%
EPS 0.39 1.16 1.04 0.54 0.46 1.69 2.93 -28.53%
DPS 0.00 0.00 0.00 0.00 0.46 1.56 0.00 -
NAPS 0.6834 0.6873 0.6446 0.6421 0.6099 0.5991 0.5318 4.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.52 0.565 0.58 0.59 0.44 0.62 0.50 -
P/RPS 1.40 1.25 1.74 2.90 0.99 1.00 0.42 22.20%
P/EPS 133.33 48.71 55.24 107.27 37.29 14.45 6.68 64.66%
EY 0.75 2.05 1.81 0.93 2.68 6.92 14.98 -39.27%
DY 0.00 0.00 0.00 0.00 2.64 6.40 0.00 -
P/NAPS 0.75 0.82 0.89 0.89 0.28 0.41 0.37 12.49%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 26/11/12 29/11/11 26/11/10 25/11/09 13/11/08 -
Price 0.47 0.535 0.58 0.60 0.59 0.61 0.45 -
P/RPS 1.27 1.18 1.74 2.95 1.32 0.98 0.38 22.26%
P/EPS 120.51 46.12 55.24 109.09 50.00 14.22 6.01 64.78%
EY 0.83 2.17 1.81 0.92 2.00 7.03 16.64 -39.31%
DY 0.00 0.00 0.00 0.00 1.97 6.51 0.00 -
P/NAPS 0.68 0.78 0.89 0.91 0.38 0.40 0.33 12.79%

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