[TRC] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 4.01%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 471,340 398,408 370,828 678,676 736,505 814,970 573,972 -12.27%
PBT 23,518 20,342 11,300 32,213 29,134 31,528 19,052 15.02%
Tax -11,897 -9,310 -10,472 -6,547 -4,437 -6,348 -8,388 26.15%
NP 11,621 11,032 828 25,666 24,697 25,180 10,664 5.88%
-
NP to SH 11,406 11,016 588 25,332 24,356 24,778 10,024 8.96%
-
Tax Rate 50.59% 45.77% 92.67% 20.32% 15.23% 20.13% 44.03% -
Total Cost 459,718 387,376 370,000 653,010 711,808 789,790 563,308 -12.63%
-
Net Worth 535,862 551,407 541,981 541,981 532,556 508,991 499,565 4.77%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 535,862 551,407 541,981 541,981 532,556 508,991 499,565 4.77%
NOSH 470,054 480,497 480,497 480,497 480,497 480,497 480,497 -1.45%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.47% 2.77% 0.22% 3.78% 3.35% 3.09% 1.86% -
ROE 2.13% 2.00% 0.11% 4.67% 4.57% 4.87% 2.01% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 100.27 84.54 78.68 144.00 156.27 172.92 121.79 -12.12%
EPS 2.43 2.34 0.12 5.38 5.17 5.26 2.12 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.15 1.15 1.13 1.08 1.06 4.95%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 100.55 84.99 79.11 144.78 157.11 173.85 122.44 -12.27%
EPS 2.43 2.35 0.13 5.40 5.20 5.29 2.14 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1431 1.1763 1.1562 1.1562 1.1361 1.0858 1.0657 4.77%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.41 0.475 0.465 0.37 0.385 0.315 0.335 -
P/RPS 0.41 0.56 0.59 0.26 0.25 0.18 0.28 28.85%
P/EPS 16.90 20.32 372.70 6.88 7.45 5.99 15.75 4.79%
EY 5.92 4.92 0.27 14.53 13.42 16.69 6.35 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.40 0.32 0.34 0.29 0.32 8.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 30/08/24 30/05/24 28/02/24 30/11/23 30/08/23 30/05/23 -
Price 0.365 0.42 0.445 0.465 0.365 0.36 0.32 -
P/RPS 0.36 0.50 0.57 0.32 0.23 0.21 0.26 24.15%
P/EPS 15.04 17.97 356.67 8.65 7.06 6.85 15.05 -0.04%
EY 6.65 5.57 0.28 11.56 14.16 14.60 6.65 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.39 0.40 0.32 0.33 0.30 4.38%

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