[TRC] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -7.9%
YoY- -4.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 622,668 554,036 550,528 839,968 865,416 829,358 782,972 -14.12%
PBT 33,260 33,234 16,748 31,923 34,602 45,216 76,012 -42.27%
Tax -11,409 -11,800 -18,024 -11,694 -12,596 -12,952 -23,628 -38.37%
NP 21,850 21,434 -1,276 20,229 22,006 32,264 52,384 -44.08%
-
NP to SH 22,010 21,532 -1,656 19,823 21,522 31,738 52,140 -43.63%
-
Tax Rate 34.30% 35.51% 107.62% 36.63% 36.40% 28.64% 31.08% -
Total Cost 600,817 532,602 551,804 819,739 843,409 797,094 730,588 -12.19%
-
Net Worth 426,561 427,775 417,020 427,642 422,837 432,447 427,642 -0.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 426,561 427,775 417,020 427,642 422,837 432,447 427,642 -0.16%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.51% 3.87% -0.23% 2.41% 2.54% 3.89% 6.69% -
ROE 5.16% 5.03% -0.40% 4.64% 5.09% 7.34% 12.19% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 131.38 116.56 114.85 174.81 180.11 172.60 162.95 -13.33%
EPS 4.64 4.54 -0.36 4.13 4.48 6.60 10.84 -43.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.89 0.88 0.90 0.89 0.74%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 132.83 118.19 117.44 179.19 184.61 176.92 167.03 -14.12%
EPS 4.70 4.59 -0.35 4.23 4.59 6.77 11.12 -43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.9125 0.8896 0.9123 0.902 0.9225 0.9123 -0.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.31 0.33 0.25 0.44 0.495 0.64 0.62 -
P/RPS 0.24 0.28 0.22 0.25 0.27 0.37 0.38 -26.32%
P/EPS 6.68 7.28 -72.36 10.67 11.05 9.69 5.71 10.99%
EY 14.98 13.73 -1.38 9.38 9.05 10.32 17.50 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.29 0.49 0.56 0.71 0.70 -38.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 28/08/19 27/05/19 -
Price 0.315 0.325 0.33 0.39 0.455 0.555 0.69 -
P/RPS 0.24 0.28 0.29 0.22 0.25 0.32 0.42 -31.06%
P/EPS 6.78 7.17 -95.52 9.45 10.16 8.40 6.36 4.34%
EY 14.74 13.94 -1.05 10.58 9.84 11.90 15.73 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.38 0.44 0.52 0.62 0.78 -41.30%

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