[TRC] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 22.78%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 677,361 683,846 750,222 705,700 762,757 696,021 756,248 -7.06%
PBT 22,562 15,328 17,612 21,412 24,821 25,741 22,754 -0.56%
Tax -13 2,074 2,208 4,440 -6,205 -5,701 -4,400 -97.91%
NP 22,549 17,402 19,820 25,852 18,616 20,040 18,354 14.66%
-
NP to SH 22,301 17,094 19,608 25,940 21,127 19,933 18,164 14.61%
-
Tax Rate 0.06% -13.53% -12.54% -20.74% 25.00% 22.15% 19.34% -
Total Cost 654,812 666,444 730,402 679,848 744,141 675,981 737,894 -7.63%
-
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.33% 2.54% 2.64% 3.66% 2.44% 2.88% 2.43% -
ROE 4.78% 3.74% 4.29% 5.67% 4.62% 4.41% 4.01% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 143.73 145.10 159.19 149.74 161.84 147.68 160.46 -7.05%
EPS 4.73 3.63 4.16 5.52 4.48 4.23 3.86 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.97 0.97 0.96 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 140.97 142.32 156.13 146.87 158.74 144.85 157.39 -7.06%
EPS 4.64 3.56 4.08 5.40 4.40 4.15 3.78 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.971 0.9514 0.9514 0.9514 0.9514 0.9416 0.9416 2.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.30 0.30 0.325 0.345 0.32 0.34 0.355 -
P/RPS 0.21 0.21 0.20 0.23 0.20 0.23 0.22 -3.04%
P/EPS 6.34 8.27 7.81 6.27 7.14 8.04 9.21 -21.98%
EY 15.77 12.09 12.80 15.95 14.01 12.44 10.86 28.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.36 0.33 0.35 0.37 -13.01%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 -
Price 0.33 0.32 0.34 0.34 0.34 0.33 0.355 -
P/RPS 0.23 0.22 0.21 0.23 0.21 0.22 0.22 2.99%
P/EPS 6.97 8.82 8.17 6.18 7.58 7.80 9.21 -16.91%
EY 14.34 11.34 12.24 16.19 13.18 12.82 10.86 20.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.35 0.35 0.34 0.37 -7.32%

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