[TRC] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 8.85%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 753,773 839,968 747,022 727,279 753,841 770,361 814,956 -1.29%
PBT 37,582 31,923 32,342 45,493 32,743 38,394 11,281 22.18%
Tax -10,226 -11,694 -11,156 -17,128 -4,862 -7,232 -8,846 2.44%
NP 27,356 20,229 21,186 28,365 27,881 31,162 2,435 49.60%
-
NP to SH 26,941 19,823 20,843 28,816 27,864 30,684 3,519 40.34%
-
Tax Rate 27.21% 36.63% 34.49% 37.65% 14.85% 18.84% 78.42% -
Total Cost 726,417 819,739 725,836 698,914 725,960 739,199 812,521 -1.84%
-
Net Worth 440,156 427,642 413,227 403,617 384,397 355,567 327,594 5.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 440,156 427,642 413,227 403,617 384,397 355,567 327,594 5.04%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 481,756 -0.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.63% 2.41% 2.84% 3.90% 3.70% 4.05% 0.30% -
ROE 6.12% 4.64% 5.04% 7.14% 7.25% 8.63% 1.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 159.26 174.81 155.47 151.36 156.89 160.33 169.16 -0.99%
EPS 5.69 4.13 4.34 6.00 5.80 6.39 0.73 40.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.89 0.86 0.84 0.80 0.74 0.68 5.35%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 160.80 179.19 159.36 155.15 160.81 164.34 173.85 -1.29%
EPS 5.75 4.23 4.45 6.15 5.94 6.55 0.75 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.9123 0.8815 0.861 0.82 0.7585 0.6988 5.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.37 0.44 0.54 0.63 0.38 0.37 0.38 -
P/RPS 0.23 0.25 0.35 0.42 0.24 0.23 0.22 0.74%
P/EPS 6.50 10.67 12.45 10.51 6.55 5.79 52.02 -29.27%
EY 15.38 9.38 8.03 9.52 15.26 17.26 1.92 41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.63 0.75 0.48 0.50 0.56 -5.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 27/02/20 27/02/19 27/02/18 28/02/17 24/02/16 27/02/15 -
Price 0.365 0.39 0.56 0.74 0.41 0.375 0.425 -
P/RPS 0.23 0.22 0.36 0.49 0.26 0.23 0.25 -1.37%
P/EPS 6.41 9.45 12.91 12.34 7.07 5.87 58.18 -30.73%
EY 15.60 10.58 7.75 8.10 14.14 17.03 1.72 44.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.65 0.88 0.51 0.51 0.63 -7.67%

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