[TRIMODE] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -20.26%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 160,488 132,999 121,981 121,308 131,472 83,432 80,244 58.80%
PBT 25,280 9,986 7,526 7,516 9,368 7,403 7,876 117.74%
Tax -4,432 -2,719 -2,156 -1,714 -2,092 -1,933 -2,180 60.55%
NP 20,848 7,267 5,370 5,802 7,276 5,470 5,696 137.68%
-
NP to SH 20,848 7,267 5,370 5,802 7,276 5,470 5,696 137.68%
-
Tax Rate 17.53% 27.23% 28.65% 22.80% 22.33% 26.11% 27.68% -
Total Cost 139,640 125,732 116,610 115,506 124,196 77,962 74,548 52.01%
-
Net Worth 87,979 83,000 79,679 78,019 78,019 76,360 76,360 9.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 1,660 1,549 - - 1,660 1,438 -
Div Payout % - 22.84% 28.85% - - 30.35% 25.26% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 87,979 83,000 79,679 78,019 78,019 76,360 76,360 9.91%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.99% 5.46% 4.40% 4.78% 5.53% 6.56% 7.10% -
ROE 23.70% 8.76% 6.74% 7.44% 9.33% 7.16% 7.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 96.68 80.12 73.48 73.08 79.20 50.26 48.34 58.80%
EPS 12.56 4.38 3.24 3.50 4.40 3.30 3.43 137.76%
DPS 0.00 1.00 0.93 0.00 0.00 1.00 0.87 -
NAPS 0.53 0.50 0.48 0.47 0.47 0.46 0.46 9.91%
Adjusted Per Share Value based on latest NOSH - 166,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 96.68 80.12 73.48 73.08 79.20 50.26 48.34 58.80%
EPS 12.56 4.38 3.24 3.50 4.40 3.30 3.43 137.76%
DPS 0.00 1.00 0.93 0.00 0.00 1.00 0.87 -
NAPS 0.53 0.50 0.48 0.47 0.47 0.46 0.46 9.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.535 0.60 0.705 0.60 0.505 0.485 0.38 -
P/RPS 0.55 0.75 0.96 0.82 0.64 0.96 0.79 -21.46%
P/EPS 4.26 13.71 21.79 17.17 11.52 14.72 11.07 -47.12%
EY 23.47 7.30 4.59 5.83 8.68 6.79 9.03 89.14%
DY 0.00 1.67 1.32 0.00 0.00 2.06 2.28 -
P/NAPS 1.01 1.20 1.47 1.28 1.07 1.05 0.83 13.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 18/11/21 19/08/21 20/05/21 23/02/21 18/11/20 -
Price 0.50 0.56 0.615 0.665 0.51 0.545 0.50 -
P/RPS 0.52 0.70 0.84 0.91 0.64 1.08 1.03 -36.62%
P/EPS 3.98 12.79 19.01 19.03 11.64 16.54 14.57 -57.93%
EY 25.12 7.82 5.26 5.26 8.59 6.05 6.86 137.76%
DY 0.00 1.79 1.52 0.00 0.00 1.83 1.73 -
P/NAPS 0.94 1.12 1.28 1.41 1.09 1.18 1.09 -9.40%

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