[TRIMODE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 37.14%
YoY- 143.42%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,654 32,868 83,432 60,183 39,716 20,921 81,805 -18.09%
PBT 3,758 2,342 7,403 5,907 4,173 2,771 3,377 7.39%
Tax -857 -523 -1,933 -1,635 -1,058 -725 -881 -1.82%
NP 2,901 1,819 5,470 4,272 3,115 2,046 2,496 10.55%
-
NP to SH 2,901 1,819 5,470 4,272 3,115 2,046 2,496 10.55%
-
Tax Rate 22.80% 22.33% 26.11% 27.68% 25.35% 26.16% 26.09% -
Total Cost 57,753 31,049 77,962 55,911 36,601 18,875 79,309 -19.07%
-
Net Worth 78,019 78,019 76,360 76,360 74,699 74,699 71,380 6.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 1,660 1,078 - - - -
Div Payout % - - 30.35% 25.26% - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 78,019 78,019 76,360 76,360 74,699 74,699 71,380 6.11%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.78% 5.53% 6.56% 7.10% 7.84% 9.78% 3.05% -
ROE 3.72% 2.33% 7.16% 5.59% 4.17% 2.74% 3.50% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.54 19.80 50.26 36.25 23.93 12.60 49.28 -18.09%
EPS 1.75 1.10 3.30 2.57 1.88 1.23 1.50 10.83%
DPS 0.00 0.00 1.00 0.65 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.46 0.45 0.45 0.43 6.11%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.54 19.80 50.26 36.25 23.93 12.60 49.28 -18.09%
EPS 1.75 1.10 3.30 2.57 1.88 1.23 1.50 10.83%
DPS 0.00 0.00 1.00 0.65 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.46 0.45 0.45 0.43 6.11%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.60 0.505 0.485 0.38 0.32 0.21 0.35 -
P/RPS 1.64 2.55 0.96 1.05 1.34 1.67 0.71 74.82%
P/EPS 34.33 46.09 14.72 14.77 17.05 17.04 23.28 29.58%
EY 2.91 2.17 6.79 6.77 5.86 5.87 4.30 -22.93%
DY 0.00 0.00 2.06 1.71 0.00 0.00 0.00 -
P/NAPS 1.28 1.07 1.05 0.83 0.71 0.47 0.81 35.70%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 23/02/21 18/11/20 18/08/20 22/05/20 25/02/20 -
Price 0.665 0.51 0.545 0.50 0.33 0.27 0.32 -
P/RPS 1.82 2.58 1.08 1.38 1.38 2.14 0.65 98.78%
P/EPS 38.05 46.54 16.54 19.43 17.59 21.91 21.28 47.37%
EY 2.63 2.15 6.05 5.15 5.69 4.56 4.70 -32.11%
DY 0.00 0.00 1.83 1.30 0.00 0.00 0.00 -
P/NAPS 1.41 1.09 1.18 1.09 0.73 0.60 0.74 53.75%

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