[TRC] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -31.14%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 702,307 781,857 839,968 868,619 751,594 761,985 747,022 -4.03%
PBT 25,931 17,107 31,923 32,464 41,799 45,877 32,342 -13.70%
Tax -11,118 -10,294 -11,695 -11,148 -10,883 -12,859 -11,157 -0.23%
NP 14,813 6,813 20,228 21,316 30,916 33,018 21,185 -21.23%
-
NP to SH 14,720 6,374 19,823 21,012 30,515 32,389 20,843 -20.71%
-
Tax Rate 42.88% 60.17% 36.64% 34.34% 26.04% 28.03% 34.50% -
Total Cost 687,494 775,044 819,740 847,303 720,678 728,967 725,837 -3.55%
-
Net Worth 427,775 417,020 427,642 422,837 432,447 427,642 413,227 2.33%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 427,775 417,020 427,642 422,837 432,447 427,642 413,227 2.33%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.11% 0.87% 2.41% 2.45% 4.11% 4.33% 2.84% -
ROE 3.44% 1.53% 4.64% 4.97% 7.06% 7.57% 5.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 147.76 163.11 174.81 180.78 156.42 158.58 155.47 -3.33%
EPS 3.10 1.33 4.13 4.37 6.35 6.74 4.34 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.89 0.88 0.90 0.89 0.86 3.08%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 146.16 162.72 174.81 180.78 156.42 158.58 155.47 -4.03%
EPS 3.06 1.33 4.13 4.37 6.35 6.74 4.34 -20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8903 0.8679 0.89 0.88 0.90 0.89 0.86 2.33%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.33 0.25 0.44 0.495 0.64 0.62 0.54 -
P/RPS 0.22 0.15 0.25 0.27 0.41 0.39 0.35 -26.64%
P/EPS 10.66 18.80 10.67 11.32 10.08 9.20 12.45 -9.83%
EY 9.38 5.32 9.38 8.83 9.92 10.87 8.03 10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.49 0.56 0.71 0.70 0.63 -29.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 29/11/19 28/08/19 27/05/19 27/02/19 -
Price 0.325 0.33 0.39 0.455 0.555 0.69 0.56 -
P/RPS 0.22 0.20 0.22 0.25 0.35 0.44 0.36 -28.00%
P/EPS 10.49 24.82 9.45 10.40 8.74 10.24 12.91 -12.93%
EY 9.53 4.03 10.58 9.61 11.44 9.77 7.75 14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.44 0.52 0.62 0.78 0.65 -32.58%

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