[TRC] YoY TTM 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- -11.43%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 657,907 868,619 706,363 742,935 763,417 798,526 801,369 -3.23%
PBT 30,915 32,464 34,972 44,502 35,203 25,405 1,843 59.92%
Tax -10,805 -11,148 -16,500 -8,990 -5,575 -11,774 559 -
NP 20,110 21,316 18,472 35,512 29,628 13,631 2,402 42.45%
-
NP to SH 20,190 21,012 18,315 35,670 29,585 14,386 2,168 44.99%
-
Tax Rate 34.95% 34.34% 47.18% 20.20% 15.84% 46.35% -30.33% -
Total Cost 637,797 847,303 687,891 707,423 733,789 784,895 798,967 -3.68%
-
Net Worth 426,561 422,837 408,422 403,617 374,787 346,210 328,369 4.45%
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 426,561 422,837 408,422 403,617 374,787 346,210 328,369 4.45%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 475,897 0.16%
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 3.06% 2.45% 2.62% 4.78% 3.88% 1.71% 0.30% -
ROE 4.73% 4.97% 4.48% 8.84% 7.89% 4.16% 0.66% -
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 138.81 180.78 147.01 154.62 158.88 166.07 168.39 -3.16%
EPS 4.26 4.37 3.81 7.42 6.16 2.99 0.46 44.86%
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 140.35 185.30 150.68 158.49 162.86 170.35 170.95 -3.23%
EPS 4.31 4.48 3.91 7.61 6.31 3.07 0.46 45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.902 0.8713 0.861 0.7995 0.7386 0.7005 4.45%
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 0.22 0.27 0.30 0.51 0.26 0.20 0.31 -5.55%
P/EPS 7.28 11.32 11.67 10.64 6.74 11.20 114.15 -36.76%
EY 13.74 8.83 8.57 9.40 14.84 8.93 0.88 58.02%
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 0.23 0.25 0.40 0.42 0.26 0.25 0.28 -3.22%
P/EPS 7.39 10.40 15.35 8.82 6.74 14.04 103.17 -35.53%
EY 13.52 9.61 6.52 11.33 14.84 7.12 0.97 55.06%
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