[TRC] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 4.06%
YoY- 75.47%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 775,114 727,278 742,935 751,199 693,571 753,841 763,417 1.01%
PBT 36,081 45,493 44,502 46,462 46,465 32,743 35,203 1.65%
Tax -19,010 -17,129 -8,990 -5,453 -7,158 -4,863 -5,575 126.71%
NP 17,071 28,364 35,512 41,009 39,307 27,880 29,628 -30.78%
-
NP to SH 18,227 28,814 35,670 40,271 38,699 27,864 29,585 -27.61%
-
Tax Rate 52.69% 37.65% 20.20% 11.74% 15.41% 14.85% 15.84% -
Total Cost 758,043 698,914 707,423 710,190 654,264 725,961 733,789 2.19%
-
Net Worth 408,422 403,617 403,617 394,007 398,812 384,397 374,787 5.90%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 408,422 403,617 403,617 394,007 398,812 384,397 374,787 5.90%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.20% 3.90% 4.78% 5.46% 5.67% 3.70% 3.88% -
ROE 4.46% 7.14% 8.84% 10.22% 9.70% 7.25% 7.89% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 161.32 151.36 154.62 156.34 144.34 156.89 158.88 1.02%
EPS 3.79 6.00 7.42 8.38 8.05 5.80 6.16 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.84 0.82 0.83 0.80 0.78 5.90%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 165.35 155.15 158.49 160.25 147.96 160.81 162.86 1.01%
EPS 3.89 6.15 7.61 8.59 8.26 5.94 6.31 -27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8713 0.861 0.861 0.8405 0.8508 0.82 0.7995 5.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.62 0.63 0.79 0.725 0.565 0.38 0.415 -
P/RPS 0.38 0.42 0.51 0.46 0.39 0.24 0.26 28.81%
P/EPS 16.34 10.51 10.64 8.65 7.02 6.55 6.74 80.56%
EY 6.12 9.52 9.40 11.56 14.25 15.26 14.84 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.94 0.88 0.68 0.48 0.53 23.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 -
Price 0.455 0.74 0.655 0.82 0.71 0.41 0.415 -
P/RPS 0.28 0.49 0.42 0.52 0.49 0.26 0.26 5.06%
P/EPS 11.99 12.34 8.82 9.78 8.82 7.07 6.74 46.86%
EY 8.34 8.10 11.33 10.22 11.34 14.14 14.84 -31.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.88 0.78 1.00 0.86 0.51 0.53 1.25%

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