[TRC] QoQ Cumulative 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- 30.5%
YoY- -27.67%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 649,062 414,679 195,743 747,022 527,465 410,107 180,780 134.28%
PBT 25,952 22,608 19,003 32,342 25,830 13,151 5,468 182.15%
Tax -9,447 -6,476 -5,907 -11,156 -9,456 -6,750 -4,205 71.45%
NP 16,505 16,132 13,096 21,186 16,374 6,401 1,263 453.93%
-
NP to SH 16,142 15,869 13,035 20,843 15,972 6,197 1,489 389.11%
-
Tax Rate 36.40% 28.64% 31.08% 34.49% 36.61% 51.33% 76.90% -
Total Cost 632,557 398,547 182,647 725,836 511,091 403,706 179,517 131.38%
-
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 3.82% 3.67% 3.05% 5.04% 3.91% 1.55% 0.36% -
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 135.08 86.30 40.74 155.47 109.77 85.35 37.62 134.30%
EPS 3.36 3.30 2.71 4.34 3.32 1.29 0.31 389.05%
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 138.46 88.46 41.76 159.36 112.52 87.49 38.56 134.30%
EPS 3.44 3.39 2.78 4.45 3.41 1.32 0.32 386.38%
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 0.37 0.74 1.52 0.35 0.41 0.50 1.65 -63.05%
P/EPS 14.73 19.38 22.85 12.45 13.39 32.95 200.07 -82.40%
EY 6.79 5.16 4.38 8.03 7.47 3.03 0.50 468.29%
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 0.34 0.64 1.69 0.36 0.53 0.59 1.21 -57.06%
P/EPS 13.54 16.80 25.43 12.91 17.60 38.77 146.83 -79.55%
EY 7.38 5.95 3.93 7.75 5.68 2.58 0.68 389.48%
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