[TRC] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -19.18%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 398,408 814,970 750,222 756,248 554,036 829,358 820,214 -11.32%
PBT 20,342 31,528 17,612 22,754 33,234 45,216 26,302 -4.18%
Tax -9,310 -6,348 2,208 -4,400 -11,800 -12,952 -13,500 -6.00%
NP 11,032 25,180 19,820 18,354 21,434 32,264 12,802 -2.44%
-
NP to SH 11,016 24,778 19,608 18,164 21,532 31,738 12,394 -1.94%
-
Tax Rate 45.77% 20.13% -12.54% 19.34% 35.51% 28.64% 51.33% -
Total Cost 387,376 789,790 730,402 737,894 532,602 797,094 807,412 -11.51%
-
Net Worth 551,407 508,991 457,150 452,437 427,775 432,447 398,812 5.54%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 551,407 508,991 457,150 452,437 427,775 432,447 398,812 5.54%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.77% 3.09% 2.64% 2.43% 3.87% 3.89% 1.56% -
ROE 2.00% 4.87% 4.29% 4.01% 5.03% 7.34% 3.11% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 84.54 172.92 159.19 160.46 116.56 172.60 170.70 -11.04%
EPS 2.34 5.26 4.16 3.86 4.54 6.60 2.58 -1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 0.97 0.96 0.90 0.90 0.83 5.88%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 84.99 173.85 160.04 161.33 118.19 176.92 174.97 -11.32%
EPS 2.35 5.29 4.18 3.87 4.59 6.77 2.64 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1763 1.0858 0.9752 0.9652 0.9125 0.9225 0.8508 5.54%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.475 0.315 0.325 0.355 0.33 0.64 0.425 -
P/RPS 0.56 0.18 0.20 0.22 0.28 0.37 0.25 14.37%
P/EPS 20.32 5.99 7.81 9.21 7.28 9.69 16.48 3.54%
EY 4.92 16.69 12.80 10.86 13.73 10.32 6.07 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.34 0.37 0.37 0.71 0.51 -3.56%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 30/08/22 22/09/21 28/08/20 28/08/19 29/08/18 -
Price 0.42 0.36 0.34 0.355 0.325 0.555 0.50 -
P/RPS 0.50 0.21 0.21 0.22 0.28 0.32 0.29 9.49%
P/EPS 17.97 6.85 8.17 9.21 7.17 8.40 19.38 -1.24%
EY 5.57 14.60 12.24 10.86 13.94 11.90 5.16 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.35 0.37 0.36 0.62 0.60 -8.15%

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