[TRC] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.23%
YoY- 771.95%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 747,022 727,279 753,841 770,361 814,956 801,422 570,239 4.60%
PBT 32,342 45,493 32,743 38,394 11,281 15,687 24,068 5.04%
Tax -11,156 -17,128 -4,862 -7,232 -8,846 -4,997 -13,878 -3.57%
NP 21,186 28,365 27,881 31,162 2,435 10,690 10,190 12.96%
-
NP to SH 20,843 28,816 27,864 30,684 3,519 10,344 10,190 12.66%
-
Tax Rate 34.49% 37.65% 14.85% 18.84% 78.42% 31.85% 57.66% -
Total Cost 725,836 698,914 725,960 739,199 812,521 790,732 560,049 4.41%
-
Net Worth 413,227 403,617 384,397 355,567 327,594 328,910 314,271 4.66%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 413,227 403,617 384,397 355,567 327,594 328,910 314,271 4.66%
NOSH 480,497 480,497 480,497 480,497 481,756 476,682 476,168 0.15%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.84% 3.90% 3.70% 4.05% 0.30% 1.33% 1.79% -
ROE 5.04% 7.14% 7.25% 8.63% 1.07% 3.14% 3.24% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 155.47 151.36 156.89 160.33 169.16 168.13 119.76 4.44%
EPS 4.34 6.00 5.80 6.39 0.73 2.17 2.14 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.80 0.74 0.68 0.69 0.66 4.50%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 159.36 155.15 160.81 164.34 173.85 170.96 121.65 4.60%
EPS 4.45 6.15 5.94 6.55 0.75 2.21 2.17 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.861 0.82 0.7585 0.6988 0.7016 0.6704 4.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.54 0.63 0.38 0.37 0.38 0.53 0.57 -
P/RPS 0.35 0.42 0.24 0.23 0.22 0.32 0.48 -5.12%
P/EPS 12.45 10.51 6.55 5.79 52.02 24.42 26.64 -11.90%
EY 8.03 9.52 15.26 17.26 1.92 4.09 3.75 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.48 0.50 0.56 0.77 0.86 -5.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 24/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.56 0.74 0.41 0.375 0.425 0.565 0.53 -
P/RPS 0.36 0.49 0.26 0.23 0.25 0.34 0.44 -3.28%
P/EPS 12.91 12.34 7.07 5.87 58.18 26.04 24.77 -10.28%
EY 7.75 8.10 14.14 17.03 1.72 3.84 4.04 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 0.51 0.51 0.63 0.82 0.80 -3.39%

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