[TRC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 1400.24%
YoY- -32.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 805,572 753,773 622,668 554,036 550,528 839,968 865,416 -4.66%
PBT 31,564 37,582 33,260 33,234 16,748 31,923 34,602 -5.93%
Tax -8,376 -10,226 -11,409 -11,800 -18,024 -11,694 -12,596 -23.79%
NP 23,188 27,356 21,850 21,434 -1,276 20,229 22,006 3.54%
-
NP to SH 22,476 26,941 22,010 21,532 -1,656 19,823 21,522 2.93%
-
Tax Rate 26.54% 27.21% 34.30% 35.51% 107.62% 36.63% 36.40% -
Total Cost 782,384 726,417 600,817 532,602 551,804 819,739 843,409 -4.87%
-
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.88% 3.63% 3.51% 3.87% -0.23% 2.41% 2.54% -
ROE 5.02% 6.12% 5.16% 5.03% -0.40% 4.64% 5.09% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 170.93 159.26 131.38 116.56 114.85 174.81 180.11 -3.42%
EPS 4.76 5.69 4.64 4.54 -0.36 4.13 4.48 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.90 0.90 0.87 0.89 0.88 5.23%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 171.85 160.80 132.83 118.19 117.44 179.19 184.61 -4.65%
EPS 4.79 5.75 4.70 4.59 -0.35 4.23 4.59 2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9551 0.939 0.91 0.9125 0.8896 0.9123 0.902 3.88%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.365 0.37 0.31 0.33 0.25 0.44 0.495 -
P/RPS 0.21 0.23 0.24 0.28 0.22 0.25 0.27 -15.41%
P/EPS 7.65 6.50 6.68 7.28 -72.36 10.67 11.05 -21.72%
EY 13.07 15.38 14.98 13.73 -1.38 9.38 9.05 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.34 0.37 0.29 0.49 0.56 -22.76%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/06/21 31/03/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 -
Price 0.365 0.365 0.315 0.325 0.33 0.39 0.455 -
P/RPS 0.21 0.23 0.24 0.28 0.29 0.22 0.25 -10.96%
P/EPS 7.65 6.41 6.78 7.17 -95.52 9.45 10.16 -17.22%
EY 13.07 15.60 14.74 13.94 -1.05 10.58 9.84 20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.35 0.36 0.38 0.44 0.52 -18.85%

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