[TRC] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -32.19%
YoY- 1.06%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 554,036 550,528 839,968 865,416 829,358 782,972 747,022 -18.07%
PBT 33,234 16,748 31,923 34,602 45,216 76,012 32,342 1.83%
Tax -11,800 -18,024 -11,694 -12,596 -12,952 -23,628 -11,156 3.81%
NP 21,434 -1,276 20,229 22,006 32,264 52,384 21,186 0.77%
-
NP to SH 21,532 -1,656 19,823 21,522 31,738 52,140 20,843 2.19%
-
Tax Rate 35.51% 107.62% 36.63% 36.40% 28.64% 31.08% 34.49% -
Total Cost 532,602 551,804 819,739 843,409 797,094 730,588 725,836 -18.66%
-
Net Worth 427,775 417,020 427,642 422,837 432,447 427,642 413,227 2.33%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 427,775 417,020 427,642 422,837 432,447 427,642 413,227 2.33%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.87% -0.23% 2.41% 2.54% 3.89% 6.69% 2.84% -
ROE 5.03% -0.40% 4.64% 5.09% 7.34% 12.19% 5.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 116.56 114.85 174.81 180.11 172.60 162.95 155.47 -17.48%
EPS 4.54 -0.36 4.13 4.48 6.60 10.84 4.34 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.89 0.88 0.90 0.89 0.86 3.08%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 118.19 117.44 179.19 184.61 176.92 167.03 159.36 -18.08%
EPS 4.59 -0.35 4.23 4.59 6.77 11.12 4.45 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9125 0.8896 0.9123 0.902 0.9225 0.9123 0.8815 2.33%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.33 0.25 0.44 0.495 0.64 0.62 0.54 -
P/RPS 0.28 0.22 0.25 0.27 0.37 0.38 0.35 -13.83%
P/EPS 7.28 -72.36 10.67 11.05 9.69 5.71 12.45 -30.09%
EY 13.73 -1.38 9.38 9.05 10.32 17.50 8.03 43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.49 0.56 0.71 0.70 0.63 -29.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 29/11/19 28/08/19 27/05/19 27/02/19 -
Price 0.325 0.33 0.39 0.455 0.555 0.69 0.56 -
P/RPS 0.28 0.29 0.22 0.25 0.32 0.42 0.36 -15.43%
P/EPS 7.17 -95.52 9.45 10.16 8.40 6.36 12.91 -32.45%
EY 13.94 -1.05 10.58 9.84 11.90 15.73 7.75 47.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.44 0.52 0.62 0.78 0.65 -32.58%

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