[TRC] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 66.21%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 467,001 649,062 527,465 548,381 547,533 552,102 568,532 -3.22%
PBT 24,945 25,952 25,830 36,351 26,638 29,676 15,553 8.18%
Tax -8,557 -9,447 -9,456 -10,084 -5,965 -7,804 -4,877 9.81%
NP 16,388 16,505 16,374 26,267 20,673 21,872 10,676 7.39%
-
NP to SH 16,508 16,142 15,972 26,472 20,696 21,462 10,596 7.66%
-
Tax Rate 34.30% 36.40% 36.61% 27.74% 22.39% 26.30% 31.36% -
Total Cost 450,613 632,557 511,091 522,114 526,860 530,230 557,856 -3.49%
-
Net Worth 426,561 422,837 408,422 403,617 374,544 345,957 330,825 4.32%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 426,561 422,837 408,422 403,617 374,544 345,957 330,825 4.32%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 479,457 0.03%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.51% 2.54% 3.10% 4.79% 3.78% 3.96% 1.88% -
ROE 3.87% 3.82% 3.91% 6.56% 5.53% 6.20% 3.20% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 98.53 135.08 109.77 114.13 114.03 114.90 118.58 -3.03%
EPS 3.48 3.36 3.32 5.51 4.31 4.47 2.21 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.85 0.84 0.78 0.72 0.69 4.52%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 99.62 138.46 112.52 116.98 116.80 117.78 121.28 -3.22%
EPS 3.52 3.44 3.41 5.65 4.41 4.58 2.26 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.902 0.8713 0.861 0.799 0.738 0.7057 4.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.31 0.495 0.445 0.79 0.415 0.335 0.52 -
P/RPS 0.31 0.37 0.41 0.69 0.36 0.29 0.44 -5.66%
P/EPS 8.90 14.73 13.39 14.34 9.63 7.50 23.53 -14.94%
EY 11.24 6.79 7.47 6.97 10.39 13.33 4.25 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.52 0.94 0.53 0.47 0.75 -12.34%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 27/11/18 28/11/17 28/11/16 27/11/15 26/11/14 -
Price 0.315 0.455 0.585 0.655 0.415 0.42 0.47 -
P/RPS 0.32 0.34 0.53 0.57 0.36 0.37 0.40 -3.64%
P/EPS 9.04 13.54 17.60 11.89 9.63 9.40 21.27 -13.27%
EY 11.06 7.38 5.68 8.41 10.39 10.63 4.70 15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.69 0.78 0.53 0.58 0.68 -10.46%

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