[TRC] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -32.19%
YoY- 1.06%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 683,846 696,021 622,668 865,416 703,286 731,174 730,044 -1.08%
PBT 15,328 25,741 33,260 34,602 34,440 48,468 35,517 -13.06%
Tax 2,074 -5,701 -11,409 -12,596 -12,608 -13,445 -7,953 -
NP 17,402 20,040 21,850 22,006 21,832 35,022 27,564 -7.37%
-
NP to SH 17,094 19,933 22,010 21,522 21,296 35,296 27,594 -7.66%
-
Tax Rate -13.53% 22.15% 34.30% 36.40% 36.61% 27.74% 22.39% -
Total Cost 666,444 675,981 600,817 843,409 681,454 696,152 702,480 -0.87%
-
Net Worth 457,150 452,437 426,561 422,837 408,422 403,617 374,544 3.37%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 457,150 452,437 426,561 422,837 408,422 403,617 374,544 3.37%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.54% 2.88% 3.51% 2.54% 3.10% 4.79% 3.78% -
ROE 3.74% 4.41% 5.16% 5.09% 5.21% 8.74% 7.37% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 145.10 147.68 131.38 180.11 146.37 152.17 152.03 -0.77%
EPS 3.63 4.23 4.64 4.48 4.43 7.35 5.75 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.90 0.88 0.85 0.84 0.78 3.69%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 145.88 148.48 132.83 184.61 150.03 155.98 155.74 -1.08%
EPS 3.65 4.25 4.70 4.59 4.54 7.53 5.89 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9752 0.9652 0.91 0.902 0.8713 0.861 0.799 3.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.34 0.31 0.495 0.445 0.79 0.415 -
P/RPS 0.21 0.23 0.24 0.27 0.30 0.52 0.27 -4.10%
P/EPS 8.27 8.04 6.68 11.05 10.04 10.75 7.22 2.28%
EY 12.09 12.44 14.98 9.05 9.96 9.30 13.85 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.34 0.56 0.52 0.94 0.53 -8.54%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 27/11/20 29/11/19 27/11/18 28/11/17 28/11/16 -
Price 0.32 0.33 0.315 0.455 0.585 0.655 0.415 -
P/RPS 0.22 0.22 0.24 0.25 0.40 0.43 0.27 -3.35%
P/EPS 8.82 7.80 6.78 10.16 13.20 8.92 7.22 3.39%
EY 11.34 12.82 14.74 9.84 7.58 11.21 13.85 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.35 0.52 0.69 0.78 0.53 -7.58%

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