[TRC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 38.89%
YoY- 42.84%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 727,278 742,935 751,199 693,571 753,841 763,417 804,743 -6.50%
PBT 45,493 44,502 46,462 46,465 32,743 35,203 31,601 27.41%
Tax -17,129 -8,990 -5,453 -7,158 -4,863 -5,575 -8,317 61.66%
NP 28,364 35,512 41,009 39,307 27,880 29,628 23,284 14.02%
-
NP to SH 28,814 35,670 40,271 38,699 27,864 29,585 22,950 16.33%
-
Tax Rate 37.65% 20.20% 11.74% 15.41% 14.85% 15.84% 26.32% -
Total Cost 698,914 707,423 710,190 654,264 725,961 733,789 781,459 -7.15%
-
Net Worth 403,617 403,617 394,007 398,812 384,397 374,787 360,372 7.82%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,617 403,617 394,007 398,812 384,397 374,787 360,372 7.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.90% 4.78% 5.46% 5.67% 3.70% 3.88% 2.89% -
ROE 7.14% 8.84% 10.22% 9.70% 7.25% 7.89% 6.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 151.36 154.62 156.34 144.34 156.89 158.88 167.48 -6.50%
EPS 6.00 7.42 8.38 8.05 5.80 6.16 4.78 16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.83 0.80 0.78 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 155.15 158.49 160.25 147.96 160.81 162.86 171.67 -6.50%
EPS 6.15 7.61 8.59 8.26 5.94 6.31 4.90 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.861 0.8405 0.8508 0.82 0.7995 0.7688 7.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.63 0.79 0.725 0.565 0.38 0.415 0.39 -
P/RPS 0.42 0.51 0.46 0.39 0.24 0.26 0.23 49.23%
P/EPS 10.51 10.64 8.65 7.02 6.55 6.74 8.17 18.22%
EY 9.52 9.40 11.56 14.25 15.26 14.84 12.25 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.88 0.68 0.48 0.53 0.52 27.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.74 0.655 0.82 0.71 0.41 0.415 0.425 -
P/RPS 0.49 0.42 0.52 0.49 0.26 0.26 0.25 56.42%
P/EPS 12.34 8.82 9.78 8.82 7.07 6.74 8.90 24.26%
EY 8.10 11.33 10.22 11.34 14.14 14.84 11.24 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 1.00 0.86 0.51 0.53 0.57 33.47%

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