[TRC] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 150.16%
YoY- 775.42%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 839,968 865,416 829,358 782,972 747,022 703,286 820,214 1.59%
PBT 31,923 34,602 45,216 76,012 32,342 34,440 26,302 13.74%
Tax -11,694 -12,596 -12,952 -23,628 -11,156 -12,608 -13,500 -9.10%
NP 20,229 22,006 32,264 52,384 21,186 21,832 12,802 35.55%
-
NP to SH 19,823 21,522 31,738 52,140 20,843 21,296 12,394 36.64%
-
Tax Rate 36.63% 36.40% 28.64% 31.08% 34.49% 36.61% 51.33% -
Total Cost 819,739 843,409 797,094 730,588 725,836 681,454 807,412 1.01%
-
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.41% 2.54% 3.89% 6.69% 2.84% 3.10% 1.56% -
ROE 4.64% 5.09% 7.34% 12.19% 5.04% 5.21% 3.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.81 180.11 172.60 162.95 155.47 146.37 170.70 1.59%
EPS 4.13 4.48 6.60 10.84 4.34 4.43 2.58 36.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.90 0.89 0.86 0.85 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 179.19 184.61 176.92 167.03 159.36 150.03 174.97 1.59%
EPS 4.23 4.59 6.77 11.12 4.45 4.54 2.64 36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9123 0.902 0.9225 0.9123 0.8815 0.8713 0.8508 4.74%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.44 0.495 0.64 0.62 0.54 0.445 0.425 -
P/RPS 0.25 0.27 0.37 0.38 0.35 0.30 0.25 0.00%
P/EPS 10.67 11.05 9.69 5.71 12.45 10.04 16.48 -25.09%
EY 9.38 9.05 10.32 17.50 8.03 9.96 6.07 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.71 0.70 0.63 0.52 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 -
Price 0.39 0.455 0.555 0.69 0.56 0.585 0.50 -
P/RPS 0.22 0.25 0.32 0.42 0.36 0.40 0.29 -16.77%
P/EPS 9.45 10.16 8.40 6.36 12.91 13.20 19.38 -37.96%
EY 10.58 9.84 11.90 15.73 7.75 7.58 5.16 61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.62 0.78 0.65 0.69 0.60 -18.63%

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