[TRC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 73.37%
YoY- 872.38%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 727,279 731,174 783,086 531,776 753,841 730,044 764,860 -3.29%
PBT 45,493 48,468 46,438 59,520 32,743 35,517 23,092 56.95%
Tax -17,128 -13,445 -13,348 -9,292 -4,862 -7,953 -12,184 25.41%
NP 28,365 35,022 33,090 50,228 27,881 27,564 10,908 88.77%
-
NP to SH 28,816 35,296 31,854 48,308 27,864 27,594 11,100 88.56%
-
Tax Rate 37.65% 27.74% 28.74% 15.61% 14.85% 22.39% 52.76% -
Total Cost 698,914 696,152 749,996 481,548 725,960 702,480 753,952 -4.91%
-
Net Worth 403,617 403,617 394,007 398,812 384,397 374,544 360,372 7.82%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,617 403,617 394,007 398,812 384,397 374,544 360,372 7.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.90% 4.79% 4.23% 9.45% 3.70% 3.78% 1.43% -
ROE 7.14% 8.74% 8.08% 12.11% 7.25% 7.37% 3.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 151.36 152.17 162.97 110.67 156.89 152.03 159.18 -3.29%
EPS 6.00 7.35 6.62 10.04 5.80 5.75 2.32 88.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.83 0.80 0.78 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 155.15 155.98 167.05 113.44 160.81 155.74 163.16 -3.29%
EPS 6.15 7.53 6.80 10.31 5.94 5.89 2.37 88.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.861 0.8405 0.8508 0.82 0.799 0.7688 7.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.63 0.79 0.725 0.565 0.38 0.415 0.39 -
P/RPS 0.42 0.52 0.44 0.51 0.24 0.27 0.25 41.18%
P/EPS 10.51 10.75 10.94 5.62 6.55 7.22 16.88 -27.02%
EY 9.52 9.30 9.14 17.79 15.26 13.85 5.92 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.88 0.68 0.48 0.53 0.52 27.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.74 0.655 0.82 0.71 0.41 0.415 0.425 -
P/RPS 0.49 0.43 0.50 0.64 0.26 0.27 0.27 48.62%
P/EPS 12.34 8.92 12.37 7.06 7.07 7.22 18.40 -23.32%
EY 8.10 11.21 8.08 14.16 14.14 13.85 5.44 30.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 1.00 0.86 0.51 0.53 0.57 33.47%

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