[TRC] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 23.42%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 745,843 751,199 804,743 768,368 841,254 725,061 411,955 10.39%
PBT 35,425 46,462 31,601 18,789 6,356 35,698 10,419 22.61%
Tax -17,205 -5,453 -8,317 -12,087 -99 -15,009 -5,540 20.77%
NP 18,220 41,009 23,284 6,702 6,257 20,689 4,879 24.54%
-
NP to SH 19,085 40,271 22,950 7,731 5,864 20,670 4,879 25.51%
-
Tax Rate 48.57% 11.74% 26.32% 64.33% 1.56% 42.04% 53.17% -
Total Cost 727,623 710,190 781,459 761,666 834,997 704,372 407,076 10.15%
-
Net Worth 398,812 394,007 360,372 336,347 334,753 323,718 307,725 4.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 398,812 394,007 360,372 336,347 334,753 323,718 307,725 4.41%
NOSH 480,497 480,497 480,497 480,497 478,219 476,056 466,250 0.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.44% 5.46% 2.89% 0.87% 0.74% 2.85% 1.18% -
ROE 4.79% 10.22% 6.37% 2.30% 1.75% 6.39% 1.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 155.22 156.34 167.48 159.91 175.91 152.31 88.35 9.84%
EPS 3.97 8.38 4.78 1.61 1.23 4.34 1.05 24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.75 0.70 0.70 0.68 0.66 3.89%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 159.11 160.25 171.67 163.91 179.46 154.67 87.88 10.39%
EPS 4.07 8.59 4.90 1.65 1.25 4.41 1.04 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.8405 0.7688 0.7175 0.7141 0.6906 0.6565 4.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.425 0.725 0.39 0.36 0.52 0.595 0.62 -
P/RPS 0.27 0.46 0.23 0.23 0.30 0.39 0.70 -14.67%
P/EPS 10.70 8.65 8.17 22.37 42.41 13.70 59.25 -24.80%
EY 9.35 11.56 12.25 4.47 2.36 7.30 1.69 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.88 0.52 0.51 0.74 0.88 0.94 -9.68%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 -
Price 0.495 0.82 0.425 0.30 0.51 0.56 0.62 -
P/RPS 0.32 0.52 0.25 0.19 0.29 0.37 0.70 -12.22%
P/EPS 12.46 9.78 8.90 18.65 41.59 12.90 59.25 -22.87%
EY 8.02 10.22 11.24 5.36 2.40 7.75 1.69 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 0.57 0.43 0.73 0.82 0.94 -7.20%

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