[TRC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -12.82%
YoY- -14.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 814,970 573,972 677,361 683,846 750,222 705,700 762,757 4.52%
PBT 31,528 19,052 22,562 15,328 17,612 21,412 24,821 17.33%
Tax -6,348 -8,388 -13 2,074 2,208 4,440 -6,205 1.53%
NP 25,180 10,664 22,549 17,402 19,820 25,852 18,616 22.37%
-
NP to SH 24,778 10,024 22,301 17,094 19,608 25,940 21,127 11.24%
-
Tax Rate 20.13% 44.03% 0.06% -13.53% -12.54% -20.74% 25.00% -
Total Cost 789,790 563,308 654,812 666,444 730,402 679,848 744,141 4.06%
-
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.09% 1.86% 3.33% 2.54% 2.64% 3.66% 2.44% -
ROE 4.87% 2.01% 4.78% 3.74% 4.29% 5.67% 4.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 172.92 121.79 143.73 145.10 159.19 149.74 161.84 4.52%
EPS 5.26 2.12 4.73 3.63 4.16 5.52 4.48 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.99 0.97 0.97 0.97 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 169.61 119.45 140.97 142.32 156.13 146.87 158.74 4.52%
EPS 5.16 2.09 4.64 3.56 4.08 5.40 4.40 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 1.0397 0.971 0.9514 0.9514 0.9514 0.9514 7.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.335 0.30 0.30 0.325 0.345 0.32 -
P/RPS 0.18 0.28 0.21 0.21 0.20 0.23 0.20 -6.80%
P/EPS 5.99 15.75 6.34 8.27 7.81 6.27 7.14 -11.07%
EY 16.69 6.35 15.77 12.09 12.80 15.95 14.01 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.31 0.34 0.36 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.36 0.32 0.33 0.32 0.34 0.34 0.34 -
P/RPS 0.21 0.26 0.23 0.22 0.21 0.23 0.21 0.00%
P/EPS 6.85 15.05 6.97 8.82 8.17 6.18 7.58 -6.54%
EY 14.60 6.65 14.34 11.34 12.24 16.19 13.18 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.33 0.33 0.35 0.35 0.35 -3.85%

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