Highlights

[TIGER] YoY Annualized Quarter Result on 2015-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -141.21%    YoY -     41.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 16,730 10,756 9,170 13,202 29,738 9,576 49,110 -15.25%
  YoY % 55.54% 17.30% -30.54% -55.61% 210.55% -80.50% -
  Horiz. % 34.07% 21.90% 18.67% 26.88% 60.55% 19.50% 100.00%
PBT 1,138 440 -936 -1,022 -1,754 2,876 2,088 -8.91%
  YoY % 158.64% 147.01% 8.41% 41.73% -160.99% 37.74% -
  Horiz. % 54.50% 21.07% -44.83% -48.95% -84.00% 137.74% 100.00%
Tax -2 176 0 0 0 -608 -238 -52.02%
  YoY % -101.14% 0.00% 0.00% 0.00% 0.00% -155.46% -
  Horiz. % 0.84% -73.95% -0.00% -0.00% -0.00% 255.46% 100.00%
NP 1,136 616 -936 -1,022 -1,754 2,268 1,850 -7.22%
  YoY % 84.42% 165.81% 8.41% 41.73% -177.34% 22.59% -
  Horiz. % 61.41% 33.30% -50.59% -55.24% -94.81% 122.59% 100.00%
NP to SH 1,136 616 -936 -1,022 -1,754 2,268 1,850 -7.22%
  YoY % 84.42% 165.81% 8.41% 41.73% -177.34% 22.59% -
  Horiz. % 61.41% 33.30% -50.59% -55.24% -94.81% 122.59% 100.00%
Tax Rate 0.18 % -40.00 % - % - % - % 21.14 % 11.40 % -47.14%
  YoY % 100.45% 0.00% 0.00% 0.00% 0.00% 85.44% -
  Horiz. % 1.58% -350.88% 0.00% 0.00% 0.00% 185.44% 100.00%
Total Cost 15,594 10,140 10,106 14,224 31,492 7,308 47,260 -15.67%
  YoY % 53.79% 0.34% -28.95% -54.83% 330.93% -84.54% -
  Horiz. % 33.00% 21.46% 21.38% 30.10% 66.64% 15.46% 100.00%
Net Worth 274,832 231,304 208,590 187,366 175,399 166,319 70,916 23.14%
  YoY % 18.82% 10.89% 11.33% 6.82% 5.46% 134.53% -
  Horiz. % 387.54% 326.16% 294.13% 264.21% 247.33% 234.53% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 274,832 231,304 208,590 187,366 175,399 166,319 70,916 23.14%
  YoY % 18.82% 10.89% 11.33% 6.82% 5.46% 134.53% -
  Horiz. % 387.54% 326.16% 294.13% 264.21% 247.33% 234.53% 100.00%
NOSH 597,463 1,652,178 1,390,600 851,666 797,272 755,999 308,333 10.70%
  YoY % -63.84% 18.81% 63.28% 6.82% 5.46% 145.19% -
  Horiz. % 193.77% 535.84% 451.01% 276.22% 258.57% 245.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin 6.79 % 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % 9.46%
  YoY % 18.50% 156.12% -31.91% -31.19% -124.92% 528.12% -
  Horiz. % 180.11% 151.99% -270.82% -205.31% -156.50% 628.12% 100.00%
ROE 0.41 % 0.27 % -0.45 % -0.55 % -1.00 % 1.36 % 2.61 % -24.76%
  YoY % 51.85% 160.00% 18.18% 45.00% -173.53% -47.89% -
  Horiz. % 15.71% 10.34% -17.24% -21.07% -38.31% 52.11% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 2.80 0.65 0.66 1.55 3.73 1.27 15.93 -23.45%
  YoY % 330.77% -1.52% -57.42% -58.45% 193.70% -92.03% -
  Horiz. % 17.58% 4.08% 4.14% 9.73% 23.41% 7.97% 100.00%
EPS 0.20 0.04 -0.06 0.12 -0.22 0.30 0.60 -15.54%
  YoY % 400.00% 166.67% -150.00% 154.55% -173.33% -50.00% -
  Horiz. % 33.33% 6.67% -10.00% 20.00% -36.67% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 11.24%
  YoY % 228.57% -6.67% -31.82% 0.00% 0.00% -4.35% -
  Horiz. % 200.00% 60.87% 65.22% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 1.16 0.75 0.64 0.92 2.07 0.67 3.41 -15.27%
  YoY % 54.67% 17.19% -30.43% -55.56% 208.96% -80.35% -
  Horiz. % 34.02% 21.99% 18.77% 26.98% 60.70% 19.65% 100.00%
EPS 0.08 0.04 -0.07 -0.07 -0.12 0.16 0.13 -7.19%
  YoY % 100.00% 157.14% 0.00% 41.67% -175.00% 23.08% -
  Horiz. % 61.54% 30.77% -53.85% -53.85% -92.31% 123.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1911 0.1608 0.1450 0.1303 0.1219 0.1156 0.0493 23.15%
  YoY % 18.84% 10.90% 11.28% 6.89% 5.45% 134.48% -
  Horiz. % 387.63% 326.17% 294.12% 264.30% 247.26% 234.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.0900 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 -
P/RPS 3.21 6.14 6.82 5.81 3.49 11.05 0.88 22.00%
  YoY % -47.72% -9.97% 17.38% 66.48% -68.42% 1,155.68% -
  Horiz. % 364.77% 697.73% 775.00% 660.23% 396.59% 1,255.68% 100.00%
P/EPS 47.33 107.28 -66.86 -75.00 -59.09 46.67 23.33 11.48%
  YoY % -55.88% 260.45% 10.85% -26.93% -226.61% 100.04% -
  Horiz. % 202.87% 459.84% -286.58% -321.47% -253.28% 200.04% 100.00%
EY 2.11 0.93 -1.50 -1.33 -1.69 2.14 4.29 -10.33%
  YoY % 126.88% 162.00% -12.78% 21.30% -178.97% -50.12% -
  Horiz. % 49.18% 21.68% -34.97% -31.00% -39.39% 49.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.29 0.30 0.41 0.59 0.64 0.61 -15.75%
  YoY % -31.03% -3.33% -26.83% -30.51% -7.81% 4.92% -
  Horiz. % 32.79% 47.54% 49.18% 67.21% 96.72% 104.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 28/02/19 27/02/18 - 26/02/16 26/02/15 26/02/14 29/08/12 -
Price 0.0750 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 -
P/RPS 2.68 6.91 6.07 3.23 3.49 11.84 0.82 19.96%
  YoY % -61.22% 13.84% 87.93% -7.45% -70.52% 1,343.90% -
  Horiz. % 326.83% 842.68% 740.24% 393.90% 425.61% 1,443.90% 100.00%
P/EPS 39.45 120.69 -59.43 -41.67 -59.09 50.00 21.67 9.64%
  YoY % -67.31% 303.08% -42.62% 29.48% -218.18% 130.73% -
  Horiz. % 182.05% 556.95% -274.25% -192.29% -272.68% 230.73% 100.00%
EY 2.54 0.83 -1.68 -2.40 -1.69 2.00 4.62 -8.78%
  YoY % 206.02% 149.40% 30.00% -42.01% -184.50% -56.71% -
  Horiz. % 54.98% 17.97% -36.36% -51.95% -36.58% 43.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.16 0.32 0.27 0.23 0.59 0.68 0.57 -17.74%
  YoY % -50.00% 18.52% 17.39% -61.02% -13.24% 19.30% -
  Horiz. % 28.07% 56.14% 47.37% 40.35% 103.51% 119.30% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers