[TRC] QoQ Cumulative 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- 41.32%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 512,885 375,111 176,425 762,757 522,016 378,124 201,393 86.38%
PBT 11,496 8,806 5,353 24,821 19,306 11,377 7,891 28.48%
Tax 1,556 1,104 1,110 -6,205 -4,276 -2,200 -2,094 -
NP 13,052 9,910 6,463 18,616 15,030 9,177 5,797 71.69%
-
NP to SH 12,821 9,804 6,485 21,127 14,950 9,082 5,619 73.23%
-
Tax Rate -13.54% -12.54% -20.74% 25.00% 22.15% 19.34% 26.54% -
Total Cost 499,833 365,201 169,962 744,141 506,986 368,947 195,596 86.80%
-
Net Worth 457,150 457,150 457,150 457,150 452,437 452,437 447,724 1.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 457,150 457,150 457,150 457,150 452,437 452,437 447,724 1.39%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.54% 2.64% 3.66% 2.44% 2.88% 2.43% 2.88% -
ROE 2.80% 2.14% 1.42% 4.62% 3.30% 2.01% 1.26% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.83 79.59 37.43 161.84 110.76 80.23 42.73 86.39%
EPS 2.72 2.08 1.38 4.48 3.17 1.93 1.19 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.97 0.96 0.96 0.95 1.39%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 106.74 78.07 36.72 158.74 108.64 78.69 41.91 86.39%
EPS 2.67 2.04 1.35 4.40 3.11 1.89 1.17 73.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9514 0.9514 0.9514 0.9514 0.9416 0.9416 0.9318 1.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.30 0.325 0.345 0.32 0.34 0.355 0.365 -
P/RPS 0.28 0.41 0.92 0.20 0.31 0.44 0.85 -52.27%
P/EPS 11.03 15.62 25.07 7.14 10.72 18.42 30.61 -49.33%
EY 9.07 6.40 3.99 14.01 9.33 5.43 3.27 97.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.33 0.35 0.37 0.38 -12.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 28/06/21 -
Price 0.32 0.34 0.34 0.34 0.33 0.355 0.365 -
P/RPS 0.29 0.43 0.91 0.21 0.30 0.44 0.85 -51.14%
P/EPS 11.76 16.34 24.71 7.58 10.40 18.42 30.61 -47.12%
EY 8.50 6.12 4.05 13.18 9.61 5.43 3.27 88.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.35 0.34 0.37 0.38 -8.96%

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