[TRIMODE] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 30.73%
YoY- -38.83%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 79,432 83,684 81,805 79,526 77,184 73,028 85,584 -4.85%
PBT 8,346 11,084 3,377 3,048 2,316 1,460 4,744 45.78%
Tax -2,116 -2,900 -881 -708 -526 -376 -1,149 50.29%
NP 6,230 8,184 2,496 2,340 1,790 1,084 3,595 44.32%
-
NP to SH 6,230 8,184 2,496 2,340 1,790 1,084 3,595 44.32%
-
Tax Rate 25.35% 26.16% 26.09% 23.23% 22.71% 25.75% 24.22% -
Total Cost 73,202 75,500 79,309 77,186 75,394 71,944 81,989 -7.28%
-
Net Worth 74,699 74,699 71,380 71,380 71,380 69,719 62,914 12.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 1,106 - - - -
Div Payout % - - - 47.29% - - - -
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 74,699 74,699 71,380 71,380 71,380 69,719 62,914 12.13%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 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 7.84% 9.78% 3.05% 2.94% 2.32% 1.48% 4.20% -
ROE 8.34% 10.96% 3.50% 3.28% 2.51% 1.55% 5.71% -
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 47.85 50.41 49.28 47.91 46.50 43.99 57.13 -11.15%
EPS 3.76 4.92 1.50 1.41 1.08 0.64 2.40 34.92%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.43 0.42 0.42 4.71%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.85 50.41 49.28 47.91 46.50 43.99 51.56 -4.86%
EPS 3.76 4.92 1.50 1.41 1.08 0.64 2.17 44.31%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.43 0.42 0.379 12.14%
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 0.32 0.21 0.35 0.35 0.365 0.435 0.35 -
P/RPS 0.67 0.42 0.71 0.73 0.79 0.99 0.61 6.46%
P/EPS 8.53 4.26 23.28 24.83 33.85 66.61 14.58 -30.07%
EY 11.73 23.48 4.30 4.03 2.95 1.50 6.86 43.04%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.81 0.81 0.85 1.04 0.83 -9.89%
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 18/08/20 22/05/20 25/02/20 15/11/19 09/08/19 30/05/19 22/02/19 -
Price 0.33 0.27 0.32 0.34 0.36 0.375 0.455 -
P/RPS 0.69 0.54 0.65 0.71 0.77 0.85 0.80 -9.39%
P/EPS 8.79 5.48 21.28 24.12 33.39 57.43 18.96 -40.12%
EY 11.37 18.26 4.70 4.15 3.00 1.74 5.27 67.04%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.74 0.79 0.84 0.89 1.08 -22.99%

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