[TRC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.81%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 820,214 723,120 727,279 731,174 783,086 531,776 753,841 5.80%
PBT 26,302 21,872 45,493 48,468 46,438 59,520 32,743 -13.62%
Tax -13,500 -16,820 -17,128 -13,445 -13,348 -9,292 -4,862 97.92%
NP 12,802 5,052 28,365 35,022 33,090 50,228 27,881 -40.56%
-
NP to SH 12,394 5,956 28,816 35,296 31,854 48,308 27,864 -41.81%
-
Tax Rate 51.33% 76.90% 37.65% 27.74% 28.74% 15.61% 14.85% -
Total Cost 807,412 718,068 698,914 696,152 749,996 481,548 725,960 7.36%
-
Net Worth 398,812 408,422 403,617 403,617 394,007 398,812 384,397 2.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 398,812 408,422 403,617 403,617 394,007 398,812 384,397 2.49%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.56% 0.70% 3.90% 4.79% 4.23% 9.45% 3.70% -
ROE 3.11% 1.46% 7.14% 8.74% 8.08% 12.11% 7.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 170.70 150.49 151.36 152.17 162.97 110.67 156.89 5.80%
EPS 2.58 1.24 6.00 7.35 6.62 10.04 5.80 -41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.84 0.84 0.82 0.83 0.80 2.49%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 174.97 154.26 155.15 155.98 167.05 113.44 160.81 5.80%
EPS 2.64 1.27 6.15 7.53 6.80 10.31 5.94 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.8713 0.861 0.861 0.8405 0.8508 0.82 2.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.425 0.62 0.63 0.79 0.725 0.565 0.38 -
P/RPS 0.25 0.41 0.42 0.52 0.44 0.51 0.24 2.76%
P/EPS 16.48 50.02 10.51 10.75 10.94 5.62 6.55 85.30%
EY 6.07 2.00 9.52 9.30 9.14 17.79 15.26 -46.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.75 0.94 0.88 0.68 0.48 4.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 -
Price 0.50 0.455 0.74 0.655 0.82 0.71 0.41 -
P/RPS 0.29 0.30 0.49 0.43 0.50 0.64 0.26 7.57%
P/EPS 19.38 36.71 12.34 8.92 12.37 7.06 7.07 96.22%
EY 5.16 2.72 8.10 11.21 8.08 14.16 14.14 -49.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.88 0.78 1.00 0.86 0.51 11.47%

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