[TRC] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.39%
YoY- 417.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 627,890 644,428 737,789 817,534 781,857 761,985 775,114 -3.44%
PBT 30,275 21,973 22,283 41,285 17,107 45,877 36,081 -2.87%
Tax -7,068 -3,222 -3,002 -7,814 -10,294 -12,859 -19,010 -15.18%
NP 23,207 18,751 19,281 33,471 6,813 33,018 17,071 5.24%
-
NP to SH 22,972 18,322 21,993 32,974 6,374 32,389 18,227 3.92%
-
Tax Rate 23.35% 14.66% 13.47% 18.93% 60.17% 28.03% 52.69% -
Total Cost 604,683 625,677 718,508 784,063 775,044 728,967 758,043 -3.69%
-
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.70% 2.91% 2.61% 4.09% 0.87% 4.33% 2.20% -
ROE 4.24% 3.67% 4.81% 7.36% 1.53% 7.57% 4.46% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 133.23 136.74 156.55 173.47 163.11 158.58 161.32 -3.13%
EPS 4.87 3.89 4.67 7.00 1.33 6.74 3.79 4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 0.97 0.95 0.87 0.89 0.85 5.16%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 130.68 134.12 153.55 170.14 162.72 158.58 161.32 -3.44%
EPS 4.78 3.81 4.58 6.86 1.33 6.74 3.79 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.128 1.0397 0.9514 0.9318 0.8679 0.89 0.85 4.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.465 0.335 0.345 0.365 0.25 0.62 0.62 -
P/RPS 0.35 0.24 0.22 0.21 0.15 0.39 0.38 -1.36%
P/EPS 9.54 8.62 7.39 5.22 18.80 9.20 16.34 -8.57%
EY 10.48 11.60 13.53 19.17 5.32 10.87 6.12 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.36 0.38 0.29 0.70 0.73 -9.53%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/06/21 30/06/20 27/05/19 30/05/18 -
Price 0.445 0.32 0.34 0.365 0.33 0.69 0.455 -
P/RPS 0.33 0.23 0.22 0.21 0.20 0.44 0.28 2.77%
P/EPS 9.13 8.23 7.29 5.22 24.82 10.24 11.99 -4.43%
EY 10.95 12.15 13.73 19.17 4.03 9.77 8.34 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.38 0.38 0.78 0.54 -5.27%

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