[TRC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -13.05%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 709,734 644,428 677,360 753,626 759,744 737,789 762,757 -4.70%
PBT 29,521 21,973 22,563 17,013 22,250 22,283 24,821 12.29%
Tax -4,293 -3,222 -15 -376 -2,902 -3,002 -6,206 -21.83%
NP 25,228 18,751 22,548 16,637 19,348 19,281 18,615 22.53%
-
NP to SH 24,885 18,322 22,301 18,997 21,849 21,993 21,127 11.56%
-
Tax Rate 14.54% 14.66% 0.07% 2.21% 13.04% 13.47% 25.00% -
Total Cost 684,506 625,677 654,812 736,989 740,396 718,508 744,142 -5.43%
-
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.55% 2.91% 3.33% 2.21% 2.55% 2.61% 2.44% -
ROE 4.89% 3.67% 4.78% 4.16% 4.78% 4.81% 4.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 150.59 136.74 143.73 159.91 161.21 156.55 161.84 -4.70%
EPS 5.28 3.89 4.73 4.03 4.64 4.67 4.48 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.99 0.97 0.97 0.97 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 151.40 137.47 144.50 160.77 162.07 157.39 162.71 -4.70%
EPS 5.31 3.91 4.76 4.05 4.66 4.69 4.51 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0858 1.0657 0.9953 0.9752 0.9752 0.9752 0.9752 7.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.335 0.30 0.30 0.325 0.345 0.32 -
P/RPS 0.21 0.24 0.21 0.19 0.20 0.22 0.20 3.31%
P/EPS 5.97 8.62 6.34 7.44 7.01 7.39 7.14 -11.27%
EY 16.76 11.60 15.77 13.44 14.26 13.53 14.01 12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.31 0.34 0.36 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.36 0.32 0.33 0.32 0.34 0.34 0.34 -
P/RPS 0.24 0.23 0.23 0.20 0.21 0.22 0.21 9.33%
P/EPS 6.82 8.23 6.97 7.94 7.33 7.29 7.58 -6.81%
EY 14.67 12.15 14.34 12.60 13.64 13.73 13.18 7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.33 0.33 0.35 0.35 0.35 -3.85%

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