[TRIMODE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 25.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,645 38,592 18,257 85,584 64,991 43,254 22,060 93.96%
PBT 2,286 1,158 365 4,744 3,625 1,596 1,982 9.97%
Tax -531 -263 -94 -1,149 -756 -251 -126 160.67%
NP 1,755 895 271 3,595 2,869 1,345 1,856 -3.65%
-
NP to SH 1,755 895 271 3,595 2,869 1,345 1,856 -3.65%
-
Tax Rate 23.23% 22.71% 25.75% 24.22% 20.86% 15.73% 6.36% -
Total Cost 57,890 37,697 17,986 81,989 62,122 41,909 20,204 101.60%
-
Net Worth 71,380 71,380 69,719 62,914 62,914 68,059 44,205 37.59%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 830 - - - 1,497 - - -
Div Payout % 47.29% - - - 52.21% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 71,380 71,380 69,719 62,914 62,914 68,059 44,205 37.59%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 122,793 22.23%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.94% 2.32% 1.48% 4.20% 4.41% 3.11% 8.41% -
ROE 2.46% 1.25% 0.39% 5.71% 4.56% 1.98% 4.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.93 23.25 11.00 57.13 43.39 26.06 17.97 58.64%
EPS 1.06 0.54 0.16 2.40 1.92 0.81 1.51 -20.99%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.42 0.41 0.36 12.56%
Adjusted Per Share Value based on latest NOSH - 166,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.93 23.25 11.00 51.56 39.15 26.06 13.29 93.95%
EPS 1.06 0.54 0.16 2.17 1.73 0.81 1.12 -3.60%
DPS 0.50 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.379 0.379 0.41 0.2663 37.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - -
Price 0.35 0.365 0.435 0.35 0.455 0.45 0.00 -
P/RPS 0.97 1.57 3.96 0.61 1.05 1.73 0.00 -
P/EPS 33.11 67.70 266.46 14.58 23.76 55.54 0.00 -
EY 3.02 1.48 0.38 6.86 4.21 1.80 0.00 -
DY 1.43 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.81 0.85 1.04 0.83 1.08 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 09/08/19 30/05/19 22/02/19 21/11/18 15/08/18 18/05/18 -
Price 0.34 0.36 0.375 0.455 0.40 0.49 0.54 -
P/RPS 0.95 1.55 3.41 0.80 0.92 1.88 3.01 -53.61%
P/EPS 32.16 66.77 229.70 18.96 20.88 60.48 35.73 -6.77%
EY 3.11 1.50 0.44 5.27 4.79 1.65 2.80 7.24%
DY 1.47 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.79 0.84 0.89 1.08 0.95 1.20 1.50 -34.75%

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