[TRC] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 130.94%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 817,534 753,773 657,907 702,307 781,857 839,968 868,619 -3.95%
PBT 41,285 37,581 30,915 25,931 17,107 31,923 32,464 17.36%
Tax -7,814 -10,226 -10,805 -11,118 -10,294 -11,695 -11,148 -21.07%
NP 33,471 27,355 20,110 14,813 6,813 20,228 21,316 35.05%
-
NP to SH 32,974 26,941 20,190 14,720 6,374 19,823 21,012 35.00%
-
Tax Rate 18.93% 27.21% 34.95% 42.88% 60.17% 36.64% 34.34% -
Total Cost 784,063 726,418 637,797 687,494 775,044 819,740 847,303 -5.03%
-
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.09% 3.63% 3.06% 2.11% 0.87% 2.41% 2.45% -
ROE 7.36% 6.12% 4.73% 3.44% 1.53% 4.64% 4.97% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 173.47 159.26 138.81 147.76 163.11 174.81 180.78 -2.71%
EPS 7.00 5.69 4.26 3.10 1.33 4.13 4.37 36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.90 0.90 0.87 0.89 0.88 5.23%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 170.14 156.87 136.92 146.16 162.72 174.81 180.78 -3.95%
EPS 6.86 5.61 4.20 3.06 1.33 4.13 4.37 35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9318 0.916 0.8877 0.8903 0.8679 0.89 0.88 3.88%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.365 0.37 0.31 0.33 0.25 0.44 0.495 -
P/RPS 0.21 0.23 0.22 0.22 0.15 0.25 0.27 -15.41%
P/EPS 5.22 6.50 7.28 10.66 18.80 10.67 11.32 -40.28%
EY 19.17 15.38 13.74 9.38 5.32 9.38 8.83 67.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.34 0.37 0.29 0.49 0.56 -22.76%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/06/21 31/03/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 -
Price 0.365 0.365 0.315 0.325 0.33 0.39 0.455 -
P/RPS 0.21 0.23 0.23 0.22 0.20 0.22 0.25 -10.96%
P/EPS 5.22 6.41 7.39 10.49 24.82 9.45 10.40 -36.81%
EY 19.17 15.60 13.52 9.53 4.03 10.58 9.61 58.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.35 0.36 0.38 0.44 0.52 -18.85%

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