[TRC] YoY Annualized 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- 10.48%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized 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 703,286 731,174 730,044 736,136 758,042 783,880 495,502 6.00%
PBT 34,440 48,468 35,517 39,568 20,737 36,745 21,609 8.07%
Tax -12,608 -13,445 -7,953 -10,405 -6,502 -12,438 -13,644 -1.30%
NP 21,832 35,022 27,564 29,162 14,234 24,306 7,965 18.29%
-
NP to SH 21,296 35,296 27,594 28,616 14,128 23,950 7,965 17.80%
-
Tax Rate 36.61% 27.74% 22.39% 26.30% 31.35% 33.85% 63.14% -
Total Cost 681,454 696,152 702,480 706,973 743,808 759,573 487,537 5.73%
-
Net Worth 408,422 403,617 374,544 345,957 330,825 328,765 308,182 4.80%
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 408,422 403,617 374,544 345,957 330,825 328,765 308,182 4.80%
NOSH 480,497 480,497 480,497 480,497 479,457 476,472 474,126 0.22%
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 3.10% 4.79% 3.78% 3.96% 1.88% 3.10% 1.61% -
ROE 5.21% 8.74% 7.37% 8.27% 4.27% 7.29% 2.58% -
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 146.37 152.17 152.03 153.20 158.10 164.52 104.51 5.77%
EPS 4.43 7.35 5.75 5.96 2.95 5.03 1.68 17.53%
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 146.37 152.17 152.03 153.20 157.76 163.14 103.12 6.00%
EPS 4.43 7.35 5.75 5.96 2.94 4.98 1.66 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.78 0.72 0.6885 0.6842 0.6414 4.80%
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 0.30 0.52 0.27 0.22 0.33 0.34 0.55 -9.60%
P/EPS 10.04 10.75 7.22 5.63 17.65 11.24 34.52 -18.59%
EY 9.96 9.30 13.85 17.78 5.67 8.90 2.90 22.82%
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 0.40 0.43 0.27 0.27 0.30 0.33 0.55 -5.16%
P/EPS 13.20 8.92 7.22 7.05 15.95 10.64 34.52 -14.79%
EY 7.58 11.21 13.85 14.18 6.27 9.40 2.90 17.35%
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