[TRC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 63.2%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 522,016 378,124 201,393 753,773 467,001 277,018 137,632 143.00%
PBT 19,306 11,377 7,891 37,582 24,945 16,617 4,187 176.77%
Tax -4,276 -2,200 -2,094 -10,226 -8,557 -5,900 -4,506 -3.42%
NP 15,030 9,177 5,797 27,356 16,388 10,717 -319 -
-
NP to SH 14,950 9,082 5,619 26,941 16,508 10,766 -414 -
-
Tax Rate 22.15% 19.34% 26.54% 27.21% 34.30% 35.51% 107.62% -
Total Cost 506,986 368,947 195,596 726,417 450,613 266,301 137,951 137.95%
-
Net Worth 452,437 452,437 447,724 440,156 426,561 427,775 417,020 5.57%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 452,437 452,437 447,724 440,156 426,561 427,775 417,020 5.57%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.88% 2.43% 2.88% 3.63% 3.51% 3.87% -0.23% -
ROE 3.30% 2.01% 1.26% 6.12% 3.87% 2.52% -0.10% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 110.76 80.23 42.73 159.26 98.53 58.28 28.71 145.77%
EPS 3.17 1.93 1.19 5.69 3.48 2.27 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.95 0.93 0.90 0.90 0.87 6.77%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 111.36 80.66 42.96 160.80 99.62 59.09 29.36 143.01%
EPS 3.19 1.94 1.20 5.75 3.52 2.30 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9652 0.9652 0.9551 0.939 0.91 0.9125 0.8896 5.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.34 0.355 0.365 0.37 0.31 0.33 0.25 -
P/RPS 0.31 0.44 0.85 0.23 0.31 0.57 0.87 -49.70%
P/EPS 10.72 18.42 30.61 6.50 8.90 14.57 -289.45 -
EY 9.33 5.43 3.27 15.38 11.24 6.86 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.38 0.40 0.34 0.37 0.29 13.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 22/09/21 28/06/21 31/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.33 0.355 0.365 0.365 0.315 0.325 0.33 -
P/RPS 0.30 0.44 0.85 0.23 0.32 0.56 1.15 -59.13%
P/EPS 10.40 18.42 30.61 6.41 9.04 14.35 -382.08 -
EY 9.61 5.43 3.27 15.60 11.06 6.97 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.38 0.39 0.35 0.36 0.38 -7.14%

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