[TRC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 46.66%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 775,753 802,491 846,298 643,742 394,932 368,507 462,383 8.99%
PBT 34,048 15,283 8,747 25,366 11,897 24,827 31,491 1.30%
Tax -6,548 -10,233 -2,599 -11,829 -4,137 -5,788 -11,258 -8.62%
NP 27,500 5,050 6,148 13,537 7,760 19,039 20,233 5.24%
-
NP to SH 27,092 6,264 5,642 13,537 7,760 19,039 20,233 4.98%
-
Tax Rate 19.23% 66.96% 29.71% 46.63% 34.77% 23.31% 35.75% -
Total Cost 748,253 797,441 840,150 630,205 387,172 349,468 442,150 9.15%
-
Net Worth 353,492 330,465 322,908 318,165 316,800 190,322 290,034 3.34%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 7,518 -
Div Payout % - - - - - - 37.16% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 353,492 330,465 322,908 318,165 316,800 190,322 290,034 3.34%
NOSH 480,497 478,936 474,864 474,873 479,999 190,322 189,565 16.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.54% 0.63% 0.73% 2.10% 1.96% 5.17% 4.38% -
ROE 7.66% 1.90% 1.75% 4.25% 2.45% 10.00% 6.98% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 162.40 167.56 178.22 135.56 82.28 193.62 243.92 -6.54%
EPS 5.67 1.31 1.19 2.85 1.62 10.00 10.67 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.74 0.69 0.68 0.67 0.66 1.00 1.53 -11.39%
Adjusted Per Share Value based on latest NOSH - 474,873
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 161.45 167.01 176.13 133.97 82.19 76.69 96.23 8.99%
EPS 5.64 1.30 1.17 2.82 1.61 3.96 4.21 4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 0.7357 0.6878 0.672 0.6622 0.6593 0.3961 0.6036 3.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.40 0.55 0.575 0.71 0.68 0.48 -
P/RPS 0.30 0.24 0.31 0.42 0.86 0.35 0.20 6.98%
P/EPS 8.55 30.58 46.29 20.17 43.92 6.80 4.50 11.27%
EY 11.69 3.27 2.16 4.96 2.28 14.71 22.24 -10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.27 -
P/NAPS 0.66 0.58 0.81 0.86 1.08 0.68 0.31 13.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 28/05/14 30/05/13 31/05/12 27/05/11 31/05/10 -
Price 0.445 0.395 0.545 0.625 0.63 0.73 0.46 -
P/RPS 0.27 0.24 0.31 0.46 0.77 0.38 0.19 6.02%
P/EPS 7.85 30.20 45.87 21.92 38.97 7.30 4.31 10.49%
EY 12.74 3.31 2.18 4.56 2.57 13.70 23.20 -9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.63 -
P/NAPS 0.60 0.57 0.80 0.93 0.95 0.73 0.30 12.23%

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