[TRC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 8.85%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 527,465 410,107 180,780 727,279 548,381 391,543 132,944 150.41%
PBT 25,830 13,151 5,468 45,493 36,351 23,219 14,880 44.38%
Tax -9,456 -6,750 -4,205 -17,128 -10,084 -6,674 -2,323 154.72%
NP 16,374 6,401 1,263 28,365 26,267 16,545 12,557 19.33%
-
NP to SH 15,972 6,197 1,489 28,816 26,472 15,927 12,077 20.46%
-
Tax Rate 36.61% 51.33% 76.90% 37.65% 27.74% 28.74% 15.61% -
Total Cost 511,091 403,706 179,517 698,914 522,114 374,998 120,387 161.95%
-
Net Worth 408,422 398,812 408,422 403,617 403,617 394,007 398,812 1.59%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 408,422 398,812 408,422 403,617 403,617 394,007 398,812 1.59%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.10% 1.56% 0.70% 3.90% 4.79% 4.23% 9.45% -
ROE 3.91% 1.55% 0.36% 7.14% 6.56% 4.04% 3.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 109.77 85.35 37.62 151.36 114.13 81.49 27.67 150.39%
EPS 3.32 1.29 0.31 6.00 5.51 3.31 2.51 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.84 0.84 0.82 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 112.52 87.49 38.56 155.15 116.98 83.53 28.36 150.40%
EPS 3.41 1.32 0.32 6.15 5.65 3.40 2.58 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8713 0.8508 0.8713 0.861 0.861 0.8405 0.8508 1.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.445 0.425 0.62 0.63 0.79 0.725 0.565 -
P/RPS 0.41 0.50 1.65 0.42 0.69 0.89 2.04 -65.65%
P/EPS 13.39 32.95 200.07 10.51 14.34 21.87 22.48 -29.18%
EY 7.47 3.03 0.50 9.52 6.97 4.57 4.45 41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.73 0.75 0.94 0.88 0.68 -16.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 30/05/18 27/02/18 28/11/17 25/08/17 24/05/17 -
Price 0.585 0.50 0.455 0.74 0.655 0.82 0.71 -
P/RPS 0.53 0.59 1.21 0.49 0.57 1.01 2.57 -65.06%
P/EPS 17.60 38.77 146.83 12.34 11.89 24.74 28.25 -27.03%
EY 5.68 2.58 0.68 8.10 8.41 4.04 3.54 37.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.54 0.88 0.78 1.00 0.86 -13.64%

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