[TRC] YoY 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- 0.73%
YoY- 358.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 117,358 156,838 165,103 206,429 176,271 216,156 158,832 -4.91%
PBT 12,679 13,132 15,092 11,490 4,874 9,387 10,888 2.56%
Tax -2,706 -3,411 126 -2,616 -2,929 -3,587 -5,885 -12.14%
NP 9,973 9,721 15,218 8,874 1,945 5,800 5,003 12.17%
-
NP to SH 9,775 10,545 15,146 8,511 1,856 5,552 5,003 11.80%
-
Tax Rate 21.34% 25.97% -0.83% 22.77% 60.09% 38.21% 54.05% -
Total Cost 107,385 147,117 149,885 197,555 174,326 210,356 153,829 -5.81%
-
Net Worth 408,422 403,617 374,787 345,957 328,369 330,248 309,709 4.71%
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 408,422 403,617 374,787 345,957 328,369 330,248 309,709 4.71%
NOSH 480,497 480,497 480,497 480,497 475,897 478,620 476,476 0.14%
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 8.50% 6.20% 9.22% 4.30% 1.10% 2.68% 3.15% -
ROE 2.39% 2.61% 4.04% 2.46% 0.57% 1.68% 1.62% -
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 24.42 32.64 34.36 42.96 37.04 45.16 33.33 -5.04%
EPS 2.03 2.19 3.15 1.77 0.39 1.16 1.05 11.60%
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 25.04 33.46 35.22 44.04 37.60 46.11 33.88 -4.91%
EPS 2.09 2.25 3.23 1.82 0.40 1.18 1.07 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8713 0.861 0.7995 0.738 0.7005 0.7045 0.6607 4.71%
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 1.82 2.42 1.21 0.78 1.40 1.25 1.74 0.75%
P/EPS 21.87 36.00 13.17 18.91 133.33 48.71 55.24 -14.30%
EY 4.57 2.78 7.60 5.29 0.75 2.05 1.81 16.68%
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 2.40 2.01 1.21 0.98 1.27 1.18 1.74 5.50%
P/EPS 28.76 29.85 13.17 23.71 120.51 46.12 55.24 -10.30%
EY 3.48 3.35 7.60 4.22 0.83 2.17 1.81 11.50%
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