[TRC] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -88.76%
YoY- -61.36%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 678,676 552,379 407,485 143,493 677,361 512,885 375,111 48.31%
PBT 32,213 21,851 15,764 4,763 22,562 11,496 8,806 136.85%
Tax -6,547 -3,328 -3,174 -2,097 -13 1,556 1,104 -
NP 25,666 18,523 12,590 2,666 22,549 13,052 9,910 88.26%
-
NP to SH 25,332 18,267 12,389 2,506 22,301 12,821 9,804 87.97%
-
Tax Rate 20.32% 15.23% 20.13% 44.03% 0.06% -13.54% -12.54% -
Total Cost 653,010 533,856 394,895 140,827 654,812 499,833 365,201 47.16%
-
Net Worth 541,981 532,556 508,991 499,565 466,575 457,150 457,150 11.98%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 541,981 532,556 508,991 499,565 466,575 457,150 457,150 11.98%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.78% 3.35% 3.09% 1.86% 3.33% 2.54% 2.64% -
ROE 4.67% 3.43% 2.43% 0.50% 4.78% 2.80% 2.14% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 144.00 117.21 86.46 30.45 143.73 108.83 79.59 48.32%
EPS 5.38 3.88 2.63 0.53 4.73 2.72 2.08 88.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.08 1.06 0.99 0.97 0.97 11.98%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 141.24 114.96 84.80 29.86 140.97 106.74 78.07 48.31%
EPS 5.27 3.80 2.58 0.52 4.64 2.67 2.04 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.128 1.1083 1.0593 1.0397 0.971 0.9514 0.9514 11.98%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.37 0.385 0.315 0.335 0.30 0.30 0.325 -
P/RPS 0.26 0.33 0.36 1.10 0.21 0.28 0.41 -26.12%
P/EPS 6.88 9.93 11.98 63.00 6.34 11.03 15.62 -42.02%
EY 14.53 10.07 8.35 1.59 15.77 9.07 6.40 72.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.29 0.32 0.30 0.31 0.34 -3.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.465 0.365 0.36 0.32 0.33 0.32 0.34 -
P/RPS 0.32 0.31 0.42 1.05 0.23 0.29 0.43 -17.83%
P/EPS 8.65 9.42 13.69 60.18 6.97 11.76 16.34 -34.48%
EY 11.56 10.62 7.30 1.66 14.34 8.50 6.12 52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.33 0.30 0.33 0.33 0.35 9.28%

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