[TRC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.69%
YoY- 323.65%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 804,743 768,368 841,254 725,061 411,955 372,526 396,333 12.51%
PBT 31,601 18,789 6,356 35,698 10,419 17,925 26,184 3.18%
Tax -8,317 -12,087 -99 -15,009 -5,540 -3,889 -9,939 -2.92%
NP 23,284 6,702 6,257 20,689 4,879 14,036 16,245 6.17%
-
NP to SH 22,950 7,731 5,864 20,670 4,879 14,036 16,245 5.92%
-
Tax Rate 26.32% 64.33% 1.56% 42.04% 53.17% 21.70% 37.96% -
Total Cost 781,459 761,666 834,997 704,372 407,076 358,490 380,088 12.75%
-
Net Worth 360,372 336,347 334,753 323,718 307,725 191,450 297,784 3.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 7,518 -
Div Payout % - - - - - - 46.28% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 360,372 336,347 334,753 323,718 307,725 191,450 297,784 3.22%
NOSH 480,497 480,497 478,219 476,056 466,250 191,450 189,671 16.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.89% 0.87% 0.74% 2.85% 1.18% 3.77% 4.10% -
ROE 6.37% 2.30% 1.75% 6.39% 1.59% 7.33% 5.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 167.48 159.91 175.91 152.31 88.35 194.58 208.96 -3.61%
EPS 4.78 1.61 1.23 4.34 1.05 7.33 8.56 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.75 0.70 0.70 0.68 0.66 1.00 1.57 -11.57%
Adjusted Per Share Value based on latest NOSH - 476,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 167.48 159.91 175.08 150.90 85.74 77.53 82.48 12.51%
EPS 4.78 1.61 1.22 4.30 1.02 2.92 3.38 5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 0.75 0.70 0.6967 0.6737 0.6404 0.3984 0.6197 3.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.39 0.36 0.52 0.595 0.62 0.72 0.48 -
P/RPS 0.23 0.23 0.30 0.39 0.70 0.37 0.23 0.00%
P/EPS 8.17 22.37 42.41 13.70 59.25 9.82 5.60 6.49%
EY 12.25 4.47 2.36 7.30 1.69 10.18 17.84 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.27 -
P/NAPS 0.52 0.51 0.74 0.88 0.94 0.72 0.31 8.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 25/08/11 25/08/10 -
Price 0.425 0.30 0.51 0.56 0.62 0.59 0.42 -
P/RPS 0.25 0.19 0.29 0.37 0.70 0.30 0.20 3.78%
P/EPS 8.90 18.65 41.59 12.90 59.25 8.05 4.90 10.44%
EY 11.24 5.36 2.40 7.75 1.69 12.43 20.39 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.45 -
P/NAPS 0.57 0.43 0.73 0.82 0.94 0.59 0.27 13.24%

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