[TRC] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 69.45%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 154,301 144,894 137,774 143,892 189,983 234,383 117,358 4.66%
PBT 7,468 6,087 2,691 7,928 8,328 3,344 12,679 -8.43%
Tax -4,268 -155 450 -2,076 -2,658 -2,971 -2,706 7.88%
NP 3,200 5,932 3,141 5,852 5,670 373 9,973 -17.24%
-
NP to SH 3,047 5,879 3,016 5,868 5,742 272 9,775 -17.64%
-
Tax Rate 57.15% 2.55% -16.72% 26.19% 31.92% 88.85% 21.34% -
Total Cost 151,101 138,962 134,633 138,040 184,313 234,010 107,385 5.85%
-
Net Worth 534,396 532,556 457,150 452,437 426,561 422,837 408,422 4.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 534,396 532,556 457,150 452,437 426,561 422,837 408,422 4.57%
NOSH 468,769 480,497 480,497 480,497 480,497 480,497 480,497 -0.41%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.07% 4.09% 2.28% 4.07% 2.98% 0.16% 8.50% -
ROE 0.57% 1.10% 0.66% 1.30% 1.35% 0.06% 2.39% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.92 30.74 29.23 30.53 40.08 48.78 24.42 5.09%
EPS 0.65 1.25 0.64 1.25 1.22 0.06 2.03 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 0.97 0.96 0.90 0.88 0.85 5.00%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.92 30.91 29.39 30.70 40.53 50.00 25.04 4.66%
EPS 0.65 1.25 0.64 1.25 1.22 0.06 2.09 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.1361 0.9752 0.9652 0.91 0.902 0.8713 4.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.41 0.385 0.30 0.34 0.31 0.495 0.445 -
P/RPS 1.25 1.25 1.03 1.11 0.77 1.01 1.82 -6.06%
P/EPS 63.08 30.86 46.88 27.31 25.59 874.43 21.87 19.28%
EY 1.59 3.24 2.13 3.66 3.91 0.11 4.57 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.31 0.35 0.34 0.56 0.52 -5.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 30/11/23 29/11/22 30/11/21 27/11/20 29/11/19 27/11/18 -
Price 0.365 0.365 0.32 0.33 0.315 0.455 0.585 -
P/RPS 1.11 1.19 1.09 1.08 0.79 0.93 2.40 -12.04%
P/EPS 56.15 29.26 50.00 26.50 26.00 803.77 28.76 11.78%
EY 1.78 3.42 2.00 3.77 3.85 0.12 3.48 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.34 0.35 0.52 0.69 -12.00%

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