[TRC] QoQ TTM 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- -19.22%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 706,363 745,843 775,114 727,278 742,935 751,199 693,571 1.22%
PBT 34,972 35,425 36,081 45,493 44,502 46,462 46,465 -17.24%
Tax -16,500 -17,205 -19,010 -17,129 -8,990 -5,453 -7,158 74.41%
NP 18,472 18,220 17,071 28,364 35,512 41,009 39,307 -39.52%
-
NP to SH 18,315 19,085 18,227 28,814 35,670 40,271 38,699 -39.24%
-
Tax Rate 47.18% 48.57% 52.69% 37.65% 20.20% 11.74% 15.41% -
Total Cost 687,891 727,623 758,043 698,914 707,423 710,190 654,264 3.39%
-
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 2.62% 2.44% 2.20% 3.90% 4.78% 5.46% 5.67% -
ROE 4.48% 4.79% 4.46% 7.14% 8.84% 10.22% 9.70% -
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 147.01 155.22 161.32 151.36 154.62 156.34 144.34 1.22%
EPS 3.81 3.97 3.79 6.00 7.42 8.38 8.05 -39.24%
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 150.68 159.11 165.35 155.15 158.49 160.25 147.96 1.22%
EPS 3.91 4.07 3.89 6.15 7.61 8.59 8.26 -39.23%
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 0.30 0.27 0.38 0.42 0.51 0.46 0.39 -16.03%
P/EPS 11.67 10.70 16.34 10.51 10.64 8.65 7.02 40.28%
EY 8.57 9.35 6.12 9.52 9.40 11.56 14.25 -28.72%
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 0.495 0.455 0.74 0.655 0.82 0.71 -
P/RPS 0.40 0.32 0.28 0.49 0.42 0.52 0.49 -12.64%
P/EPS 15.35 12.46 11.99 12.34 8.82 9.78 8.82 44.63%
EY 6.52 8.02 8.34 8.10 11.33 10.22 11.34 -30.83%
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