[TRC] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.71%
YoY- -52.61%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 761,985 747,022 706,363 745,843 775,114 727,278 742,935 1.70%
PBT 45,877 32,342 34,972 35,425 36,081 45,493 44,502 2.05%
Tax -12,859 -11,157 -16,500 -17,205 -19,010 -17,129 -8,990 26.97%
NP 33,018 21,185 18,472 18,220 17,071 28,364 35,512 -4.74%
-
NP to SH 32,389 20,843 18,315 19,085 18,227 28,814 35,670 -6.23%
-
Tax Rate 28.03% 34.50% 47.18% 48.57% 52.69% 37.65% 20.20% -
Total Cost 728,967 725,837 687,891 727,623 758,043 698,914 707,423 2.02%
-
Net Worth 427,642 413,227 408,422 398,812 408,422 403,617 403,617 3.93%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 427,642 413,227 408,422 398,812 408,422 403,617 403,617 3.93%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.33% 2.84% 2.62% 2.44% 2.20% 3.90% 4.78% -
ROE 7.57% 5.04% 4.48% 4.79% 4.46% 7.14% 8.84% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 158.58 155.47 147.01 155.22 161.32 151.36 154.62 1.70%
EPS 6.74 4.34 3.81 3.97 3.79 6.00 7.42 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.85 0.83 0.85 0.84 0.84 3.93%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 162.55 159.36 150.68 159.11 165.35 155.15 158.49 1.70%
EPS 6.91 4.45 3.91 4.07 3.89 6.15 7.61 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9123 0.8815 0.8713 0.8508 0.8713 0.861 0.861 3.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.62 0.54 0.445 0.425 0.62 0.63 0.79 -
P/RPS 0.39 0.35 0.30 0.27 0.38 0.42 0.51 -16.38%
P/EPS 9.20 12.45 11.67 10.70 16.34 10.51 10.64 -9.24%
EY 10.87 8.03 8.57 9.35 6.12 9.52 9.40 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.52 0.51 0.73 0.75 0.94 -17.85%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 27/02/19 27/11/18 29/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.69 0.56 0.585 0.495 0.455 0.74 0.655 -
P/RPS 0.44 0.36 0.40 0.32 0.28 0.49 0.42 3.15%
P/EPS 10.24 12.91 15.35 12.46 11.99 12.34 8.82 10.47%
EY 9.77 7.75 6.52 8.02 8.34 8.10 11.33 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 0.69 0.60 0.54 0.88 0.78 0.00%

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