[TRC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2.13%
YoY- -27.67%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 865,416 829,358 782,972 747,022 703,286 820,214 723,120 12.70%
PBT 34,602 45,216 76,012 32,342 34,440 26,302 21,872 35.73%
Tax -12,596 -12,952 -23,628 -11,156 -12,608 -13,500 -16,820 -17.52%
NP 22,006 32,264 52,384 21,186 21,832 12,802 5,052 166.47%
-
NP to SH 21,522 31,738 52,140 20,843 21,296 12,394 5,956 135.29%
-
Tax Rate 36.40% 28.64% 31.08% 34.49% 36.61% 51.33% 76.90% -
Total Cost 843,409 797,094 730,588 725,836 681,454 807,412 718,068 11.31%
-
Net Worth 422,837 432,447 427,642 413,227 408,422 398,812 408,422 2.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 422,837 432,447 427,642 413,227 408,422 398,812 408,422 2.33%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.54% 3.89% 6.69% 2.84% 3.10% 1.56% 0.70% -
ROE 5.09% 7.34% 12.19% 5.04% 5.21% 3.11% 1.46% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 180.11 172.60 162.95 155.47 146.37 170.70 150.49 12.71%
EPS 4.48 6.60 10.84 4.34 4.43 2.58 1.24 135.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.89 0.86 0.85 0.83 0.85 2.33%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 184.61 176.92 167.03 159.36 150.03 174.97 154.26 12.70%
EPS 4.59 6.77 11.12 4.45 4.54 2.64 1.27 135.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.9225 0.9123 0.8815 0.8713 0.8508 0.8713 2.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.64 0.62 0.54 0.445 0.425 0.62 -
P/RPS 0.27 0.37 0.38 0.35 0.30 0.25 0.41 -24.28%
P/EPS 11.05 9.69 5.71 12.45 10.04 16.48 50.02 -63.42%
EY 9.05 10.32 17.50 8.03 9.96 6.07 2.00 173.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.70 0.63 0.52 0.51 0.73 -16.18%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 30/05/18 -
Price 0.455 0.555 0.69 0.56 0.585 0.50 0.455 -
P/RPS 0.25 0.32 0.42 0.36 0.40 0.29 0.30 -11.43%
P/EPS 10.16 8.40 6.36 12.91 13.20 19.38 36.71 -57.49%
EY 9.84 11.90 15.73 7.75 7.58 5.16 2.72 135.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.78 0.65 0.69 0.60 0.54 -2.48%

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