[TRC] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.27%
YoY- -40.79%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 126,297 164,475 240,741 286,772 190,906 219,557 178,898 -5.63%
PBT 10,362 11,066 5,516 12,637 5,971 6,512 9,142 2.10%
Tax -3,218 -1,569 -1,930 -1,669 -2,248 -1,701 -7,044 -12.23%
NP 7,144 9,497 3,586 10,968 3,723 4,811 2,098 22.64%
-
NP to SH 7,064 9,481 6,177 10,433 3,682 4,871 2,343 20.18%
-
Tax Rate 31.06% 14.18% 34.99% 13.21% 37.65% 26.12% 77.05% -
Total Cost 119,153 154,978 237,155 275,804 187,183 214,746 176,800 -6.36%
-
Net Worth 541,981 466,575 457,150 440,156 427,642 413,227 403,617 5.03%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 541,981 466,575 457,150 440,156 427,642 413,227 403,617 5.03%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.66% 5.77% 1.49% 3.82% 1.95% 2.19% 1.17% -
ROE 1.30% 2.03% 1.35% 2.37% 0.86% 1.18% 0.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.80 34.90 51.08 60.59 39.73 45.69 37.23 -5.32%
EPS 1.50 2.01 1.31 2.21 0.77 1.01 0.49 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.99 0.97 0.93 0.89 0.86 0.84 5.37%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.94 35.09 51.36 61.18 40.72 46.84 38.16 -5.63%
EPS 1.51 2.02 1.32 2.23 0.79 1.04 0.50 20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 0.9953 0.9752 0.939 0.9123 0.8815 0.861 5.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.37 0.30 0.32 0.37 0.44 0.54 0.63 -
P/RPS 1.38 0.86 0.63 0.61 1.11 1.18 1.69 -3.31%
P/EPS 24.69 14.91 24.42 16.78 57.42 53.27 129.20 -24.09%
EY 4.05 6.71 4.10 5.96 1.74 1.88 0.77 31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.33 0.40 0.49 0.63 0.75 -13.22%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 31/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.465 0.33 0.34 0.365 0.39 0.56 0.74 -
P/RPS 1.74 0.95 0.67 0.60 0.98 1.23 1.99 -2.21%
P/EPS 31.02 16.40 25.94 16.56 50.89 55.24 151.76 -23.24%
EY 3.22 6.10 3.85 6.04 1.96 1.81 0.66 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.35 0.39 0.44 0.65 0.88 -12.30%

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