[TRC] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 0.98%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 731,174 783,086 531,776 753,841 730,044 764,860 772,856 -3.62%
PBT 48,468 46,438 59,520 32,743 35,517 23,092 4,632 377.71%
Tax -13,445 -13,348 -9,292 -4,862 -7,953 -12,184 -112 2326.40%
NP 35,022 33,090 50,228 27,881 27,564 10,908 4,520 291.07%
-
NP to SH 35,296 31,854 48,308 27,864 27,594 11,100 4,968 269.12%
-
Tax Rate 27.74% 28.74% 15.61% 14.85% 22.39% 52.76% 2.42% -
Total Cost 696,152 749,996 481,548 725,960 702,480 753,952 768,336 -6.36%
-
Net Worth 403,617 394,007 398,812 384,397 374,544 360,372 355,567 8.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 403,617 394,007 398,812 384,397 374,544 360,372 355,567 8.80%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.79% 4.23% 9.45% 3.70% 3.78% 1.43% 0.58% -
ROE 8.74% 8.08% 12.11% 7.25% 7.37% 3.08% 1.40% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 152.17 162.97 110.67 156.89 152.03 159.18 160.85 -3.62%
EPS 7.35 6.62 10.04 5.80 5.75 2.32 1.04 267.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.83 0.80 0.78 0.75 0.74 8.80%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 155.98 167.05 113.44 160.81 155.74 163.16 164.87 -3.62%
EPS 7.53 6.80 10.31 5.94 5.89 2.37 1.06 269.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.8405 0.8508 0.82 0.799 0.7688 0.7585 8.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.79 0.725 0.565 0.38 0.415 0.39 0.485 -
P/RPS 0.52 0.44 0.51 0.24 0.27 0.25 0.30 44.24%
P/EPS 10.75 10.94 5.62 6.55 7.22 16.88 46.91 -62.51%
EY 9.30 9.14 17.79 15.26 13.85 5.92 2.13 166.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.68 0.48 0.53 0.52 0.66 26.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 25/05/16 -
Price 0.655 0.82 0.71 0.41 0.415 0.425 0.445 -
P/RPS 0.43 0.50 0.64 0.26 0.27 0.27 0.28 33.07%
P/EPS 8.92 12.37 7.06 7.07 7.22 18.40 43.04 -64.94%
EY 11.21 8.08 14.16 14.14 13.85 5.44 2.32 185.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.86 0.51 0.53 0.57 0.60 19.09%

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