[TRC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 28.91%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 751,199 693,571 753,841 763,417 804,743 775,753 767,986 -1.46%
PBT 46,462 46,465 32,743 35,203 31,601 34,048 38,242 13.87%
Tax -5,453 -7,158 -4,863 -5,575 -8,317 -6,548 -7,414 -18.53%
NP 41,009 39,307 27,880 29,628 23,284 27,500 30,828 20.97%
-
NP to SH 40,271 38,699 27,864 29,585 22,950 27,092 30,352 20.76%
-
Tax Rate 11.74% 15.41% 14.85% 15.84% 26.32% 19.23% 19.39% -
Total Cost 710,190 654,264 725,961 733,789 781,459 748,253 737,158 -2.45%
-
Net Worth 394,007 398,812 384,397 374,787 360,372 353,492 355,431 7.11%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 394,007 398,812 384,397 374,787 360,372 353,492 355,431 7.11%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.46% 5.67% 3.70% 3.88% 2.89% 3.54% 4.01% -
ROE 10.22% 9.70% 7.25% 7.89% 6.37% 7.66% 8.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 156.34 144.34 156.89 158.88 167.48 162.40 159.89 -1.48%
EPS 8.38 8.05 5.80 6.16 4.78 5.67 6.32 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.80 0.78 0.75 0.74 0.74 7.08%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 160.25 147.96 160.81 162.86 171.67 165.49 163.83 -1.46%
EPS 8.59 8.26 5.94 6.31 4.90 5.78 6.47 20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.8508 0.82 0.7995 0.7688 0.7541 0.7582 7.11%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.725 0.565 0.38 0.415 0.39 0.485 0.37 -
P/RPS 0.46 0.39 0.24 0.26 0.23 0.30 0.23 58.80%
P/EPS 8.65 7.02 6.55 6.74 8.17 8.55 5.86 29.67%
EY 11.56 14.25 15.26 14.84 12.25 11.69 17.08 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.48 0.53 0.52 0.66 0.50 45.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 -
Price 0.82 0.71 0.41 0.415 0.425 0.445 0.375 -
P/RPS 0.52 0.49 0.26 0.26 0.25 0.27 0.23 72.34%
P/EPS 9.78 8.82 7.07 6.74 8.90 7.85 5.93 39.63%
EY 10.22 11.34 14.14 14.84 11.24 12.74 16.85 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.51 0.53 0.57 0.60 0.51 56.72%

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