[TRC] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 108.09%
YoY- -61.09%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 756,248 554,036 829,358 820,214 783,086 764,860 691,346 1.50%
PBT 22,754 33,234 45,216 26,302 46,438 23,092 36,374 -7.51%
Tax -4,400 -11,800 -12,952 -13,500 -13,348 -12,184 -10,378 -13.31%
NP 18,354 21,434 32,264 12,802 33,090 10,908 25,996 -5.63%
-
NP to SH 18,164 21,532 31,738 12,394 31,854 11,100 25,902 -5.73%
-
Tax Rate 19.34% 35.51% 28.64% 51.33% 28.74% 52.76% 28.53% -
Total Cost 737,894 532,602 797,094 807,412 749,996 753,952 665,350 1.73%
-
Net Worth 452,437 427,775 432,447 398,812 394,007 360,372 336,347 5.06%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 452,437 427,775 432,447 398,812 394,007 360,372 336,347 5.06%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.43% 3.87% 3.89% 1.56% 4.23% 1.43% 3.76% -
ROE 4.01% 5.03% 7.34% 3.11% 8.08% 3.08% 7.70% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 160.46 116.56 172.60 170.70 162.97 159.18 143.88 1.83%
EPS 3.86 4.54 6.60 2.58 6.62 2.32 5.40 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.90 0.83 0.82 0.75 0.70 5.40%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 161.33 118.19 176.92 174.97 167.05 163.16 147.48 1.50%
EPS 3.87 4.59 6.77 2.64 6.80 2.37 5.53 -5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9652 0.9125 0.9225 0.8508 0.8405 0.7688 0.7175 5.06%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.355 0.33 0.64 0.425 0.725 0.39 0.36 -
P/RPS 0.22 0.28 0.37 0.25 0.44 0.25 0.25 -2.10%
P/EPS 9.21 7.28 9.69 16.48 10.94 16.88 6.68 5.49%
EY 10.86 13.73 10.32 6.07 9.14 5.92 14.97 -5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.71 0.51 0.88 0.52 0.51 -5.20%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 28/08/20 28/08/19 29/08/18 25/08/17 26/08/16 28/08/15 -
Price 0.355 0.325 0.555 0.50 0.82 0.425 0.30 -
P/RPS 0.22 0.28 0.32 0.29 0.50 0.27 0.21 0.77%
P/EPS 9.21 7.17 8.40 19.38 12.37 18.40 5.57 8.73%
EY 10.86 13.94 11.90 5.16 8.08 5.44 17.97 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.62 0.60 1.00 0.57 0.43 -2.47%

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