[TRC] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 78.01%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 775,114 693,571 775,753 802,491 846,298 643,742 394,932 11.88%
PBT 36,081 46,465 34,048 15,283 8,747 25,366 11,897 20.30%
Tax -19,010 -7,158 -6,548 -10,233 -2,599 -11,829 -4,137 28.92%
NP 17,071 39,307 27,500 5,050 6,148 13,537 7,760 14.03%
-
NP to SH 18,227 38,699 27,092 6,264 5,642 13,537 7,760 15.28%
-
Tax Rate 52.69% 15.41% 19.23% 66.96% 29.71% 46.63% 34.77% -
Total Cost 758,043 654,264 748,253 797,441 840,150 630,205 387,172 11.84%
-
Net Worth 408,422 398,812 353,492 330,465 322,908 318,165 316,800 4.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 408,422 398,812 353,492 330,465 322,908 318,165 316,800 4.32%
NOSH 480,497 480,497 480,497 478,936 474,864 474,873 479,999 0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.20% 5.67% 3.54% 0.63% 0.73% 2.10% 1.96% -
ROE 4.46% 9.70% 7.66% 1.90% 1.75% 4.25% 2.45% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 161.32 144.34 162.40 167.56 178.22 135.56 82.28 11.86%
EPS 3.79 8.05 5.67 1.31 1.19 2.85 1.62 15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.74 0.69 0.68 0.67 0.66 4.30%
Adjusted Per Share Value based on latest NOSH - 478,936
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 165.35 147.96 165.49 171.19 180.54 137.33 84.25 11.88%
EPS 3.89 8.26 5.78 1.34 1.20 2.89 1.66 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8713 0.8508 0.7541 0.705 0.6888 0.6787 0.6758 4.32%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.62 0.565 0.485 0.40 0.55 0.575 0.71 -
P/RPS 0.38 0.39 0.30 0.24 0.31 0.42 0.86 -12.72%
P/EPS 16.34 7.02 8.55 30.58 46.29 20.17 43.92 -15.18%
EY 6.12 14.25 11.69 3.27 2.16 4.96 2.28 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.66 0.58 0.81 0.86 1.08 -6.31%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 24/05/17 25/05/16 29/05/15 28/05/14 30/05/13 31/05/12 -
Price 0.455 0.71 0.445 0.395 0.545 0.625 0.63 -
P/RPS 0.28 0.49 0.27 0.24 0.31 0.46 0.77 -15.50%
P/EPS 11.99 8.82 7.85 30.20 45.87 21.92 38.97 -17.82%
EY 8.34 11.34 12.74 3.31 2.18 4.56 2.57 21.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.60 0.57 0.80 0.93 0.95 -8.98%

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