[TRC] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 35.82%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 470,395 709,734 759,744 854,879 702,307 751,594 745,843 -7.38%
PBT 26,620 29,521 22,250 32,342 25,931 41,799 35,425 -4.64%
Tax -8,028 -4,293 -2,902 -6,527 -11,118 -10,883 -17,205 -11.92%
NP 18,592 25,228 19,348 25,815 14,813 30,916 18,220 0.33%
-
NP to SH 18,451 24,885 21,849 25,257 14,720 30,515 19,085 -0.56%
-
Tax Rate 30.16% 14.54% 13.04% 20.18% 42.88% 26.04% 48.57% -
Total Cost 451,803 684,506 740,396 829,064 687,494 720,678 727,623 -7.62%
-
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 3.95% 3.55% 2.55% 3.02% 2.11% 4.11% 2.44% -
ROE 3.35% 4.89% 4.78% 5.58% 3.44% 7.06% 4.79% -
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 99.81 150.59 161.21 181.39 147.76 156.42 155.22 -7.08%
EPS 3.92 5.28 4.64 5.36 3.10 6.35 3.97 -0.21%
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 100.35 151.40 162.07 182.37 149.82 160.33 159.11 -7.38%
EPS 3.94 5.31 4.66 5.39 3.14 6.51 4.07 -0.53%
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 0.48 0.21 0.20 0.20 0.22 0.41 0.27 10.05%
P/EPS 12.13 5.97 7.01 6.62 10.66 10.08 10.70 2.11%
EY 8.24 16.76 14.26 15.10 9.38 9.92 9.35 -2.08%
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 0.495 -
P/RPS 0.42 0.24 0.21 0.20 0.22 0.35 0.32 4.63%
P/EPS 10.73 6.82 7.33 6.62 10.49 8.74 12.46 -2.45%
EY 9.32 14.67 13.64 15.10 9.53 11.44 8.02 2.53%
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