[TRC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 65.72%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 527,465 548,381 547,533 552,102 568,532 587,910 371,627 6.00%
PBT 25,830 36,351 26,638 29,676 15,553 27,559 16,207 8.07%
Tax -9,456 -10,084 -5,965 -7,804 -4,877 -9,329 -10,233 -1.30%
NP 16,374 26,267 20,673 21,872 10,676 18,230 5,974 18.29%
-
NP to SH 15,972 26,472 20,696 21,462 10,596 17,963 5,974 17.80%
-
Tax Rate 36.61% 27.74% 22.39% 26.30% 31.36% 33.85% 63.14% -
Total Cost 511,091 522,114 526,860 530,230 557,856 569,680 365,653 5.73%
-
Net Worth 408,422 403,617 374,544 345,957 330,825 328,765 308,182 4.80%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 408,422 403,617 374,544 345,957 330,825 328,765 308,182 4.80%
NOSH 480,497 480,497 480,497 480,497 479,457 476,472 474,126 0.22%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.10% 4.79% 3.78% 3.96% 1.88% 3.10% 1.61% -
ROE 3.91% 6.56% 5.53% 6.20% 3.20% 5.46% 1.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 109.77 114.13 114.03 114.90 118.58 123.39 78.38 5.77%
EPS 3.32 5.51 4.31 4.47 2.21 3.77 1.26 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.78 0.72 0.69 0.69 0.65 4.57%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 109.77 114.13 114.03 114.90 118.32 122.35 77.34 6.00%
EPS 3.32 5.51 4.31 4.47 2.21 3.74 1.24 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.78 0.72 0.6885 0.6842 0.6414 4.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.445 0.79 0.415 0.335 0.52 0.565 0.58 -
P/RPS 0.41 0.69 0.36 0.29 0.44 0.46 0.74 -9.36%
P/EPS 13.39 14.34 9.63 7.50 23.53 14.99 46.03 -18.59%
EY 7.47 6.97 10.39 13.33 4.25 6.67 2.17 22.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.94 0.53 0.47 0.75 0.82 0.89 -8.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 28/11/16 27/11/15 26/11/14 28/11/13 26/11/12 -
Price 0.585 0.655 0.415 0.42 0.47 0.535 0.58 -
P/RPS 0.53 0.57 0.36 0.37 0.40 0.43 0.74 -5.40%
P/EPS 17.60 11.89 9.63 9.40 21.27 14.19 46.03 -14.79%
EY 5.68 8.41 10.39 10.63 4.70 7.05 2.17 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.53 0.58 0.68 0.78 0.89 -4.15%

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