[TRC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -10.74%
YoY- 332.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 753,841 763,417 804,743 775,753 767,986 798,526 768,368 -1.25%
PBT 32,743 35,203 31,601 34,048 38,242 25,405 18,789 44.57%
Tax -4,863 -5,575 -8,317 -6,548 -7,414 -11,774 -12,087 -45.35%
NP 27,880 29,628 23,284 27,500 30,828 13,631 6,702 157.54%
-
NP to SH 27,864 29,585 22,950 27,092 30,352 14,386 7,731 134.16%
-
Tax Rate 14.85% 15.84% 26.32% 19.23% 19.39% 46.35% 64.33% -
Total Cost 725,961 733,789 781,459 748,253 737,158 784,895 761,666 -3.13%
-
Net Worth 384,397 374,787 360,372 353,492 355,431 346,210 336,347 9.26%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 384,397 374,787 360,372 353,492 355,431 346,210 336,347 9.26%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.70% 3.88% 2.89% 3.54% 4.01% 1.71% 0.87% -
ROE 7.25% 7.89% 6.37% 7.66% 8.54% 4.16% 2.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 156.89 158.88 167.48 162.40 159.89 166.07 159.91 -1.25%
EPS 5.80 6.16 4.78 5.67 6.32 2.99 1.61 134.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.75 0.74 0.74 0.72 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 160.81 162.86 171.67 165.49 163.83 170.35 163.91 -1.25%
EPS 5.94 6.31 4.90 5.78 6.47 3.07 1.65 133.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.7995 0.7688 0.7541 0.7582 0.7386 0.7175 9.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.38 0.415 0.39 0.485 0.37 0.335 0.36 -
P/RPS 0.24 0.26 0.23 0.30 0.23 0.20 0.23 2.86%
P/EPS 6.55 6.74 8.17 8.55 5.86 11.20 22.37 -55.74%
EY 15.26 14.84 12.25 11.69 17.08 8.93 4.47 125.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.66 0.50 0.47 0.51 -3.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 27/11/15 28/08/15 -
Price 0.41 0.415 0.425 0.445 0.375 0.42 0.30 -
P/RPS 0.26 0.26 0.25 0.27 0.23 0.25 0.19 23.14%
P/EPS 7.07 6.74 8.90 7.85 5.93 14.04 18.65 -47.46%
EY 14.14 14.84 11.24 12.74 16.85 7.12 5.36 90.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.57 0.60 0.51 0.58 0.43 11.98%

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