[TRC] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 2700.48%
YoY- -32.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 407,485 375,111 378,124 277,018 414,679 410,107 391,543 0.66%
PBT 15,764 8,806 11,377 16,617 22,608 13,151 23,219 -6.24%
Tax -3,174 1,104 -2,200 -5,900 -6,476 -6,750 -6,674 -11.64%
NP 12,590 9,910 9,177 10,717 16,132 6,401 16,545 -4.44%
-
NP to SH 12,389 9,804 9,082 10,766 15,869 6,197 15,927 -4.09%
-
Tax Rate 20.13% -12.54% 19.34% 35.51% 28.64% 51.33% 28.74% -
Total Cost 394,895 365,201 368,947 266,301 398,547 403,706 374,998 0.86%
-
Net Worth 508,991 457,150 452,437 427,775 432,447 398,812 394,007 4.35%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 508,991 457,150 452,437 427,775 432,447 398,812 394,007 4.35%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.09% 2.64% 2.43% 3.87% 3.89% 1.56% 4.23% -
ROE 2.43% 2.14% 2.01% 2.52% 3.67% 1.55% 4.04% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 86.46 79.59 80.23 58.28 86.30 85.35 81.49 0.99%
EPS 2.63 2.08 1.93 2.27 3.30 1.29 3.31 -3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.97 0.96 0.90 0.90 0.83 0.82 4.69%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 86.93 80.02 80.66 59.09 88.46 87.49 83.53 0.66%
EPS 2.64 2.09 1.94 2.30 3.39 1.32 3.40 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0858 0.9752 0.9652 0.9125 0.9225 0.8508 0.8405 4.35%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.315 0.325 0.355 0.33 0.64 0.425 0.725 -
P/RPS 0.36 0.41 0.44 0.57 0.74 0.50 0.89 -13.99%
P/EPS 11.98 15.62 18.42 14.57 19.38 32.95 21.87 -9.54%
EY 8.35 6.40 5.43 6.86 5.16 3.03 4.57 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.37 0.37 0.71 0.51 0.88 -16.88%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 22/09/21 28/08/20 28/08/19 29/08/18 25/08/17 -
Price 0.36 0.34 0.355 0.325 0.555 0.50 0.82 -
P/RPS 0.42 0.43 0.44 0.56 0.64 0.59 1.01 -13.59%
P/EPS 13.69 16.34 18.42 14.35 16.80 38.77 24.74 -9.38%
EY 7.30 6.12 5.43 6.97 5.95 2.58 4.04 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.36 0.62 0.60 1.00 -16.86%

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