[TRIMODE] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 28.04%
YoY- 119.15%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 91,486 60,654 32,868 83,432 60,183 39,716 20,921 167.17%
PBT 5,645 3,758 2,342 7,403 5,907 4,173 2,771 60.63%
Tax -1,617 -857 -523 -1,933 -1,635 -1,058 -725 70.62%
NP 4,028 2,901 1,819 5,470 4,272 3,115 2,046 57.01%
-
NP to SH 4,028 2,901 1,819 5,470 4,272 3,115 2,046 57.01%
-
Tax Rate 28.64% 22.80% 22.33% 26.11% 27.68% 25.35% 26.16% -
Total Cost 87,458 57,753 31,049 77,962 55,911 36,601 18,875 177.67%
-
Net Worth 79,679 78,019 78,019 76,360 76,360 74,699 74,699 4.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,161 - - 1,660 1,078 - - -
Div Payout % 28.85% - - 30.35% 25.26% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 79,679 78,019 78,019 76,360 76,360 74,699 74,699 4.39%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.40% 4.78% 5.53% 6.56% 7.10% 7.84% 9.78% -
ROE 5.06% 3.72% 2.33% 7.16% 5.59% 4.17% 2.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.11 36.54 19.80 50.26 36.25 23.93 12.60 167.20%
EPS 2.43 1.75 1.10 3.30 2.57 1.88 1.23 57.38%
DPS 0.70 0.00 0.00 1.00 0.65 0.00 0.00 -
NAPS 0.48 0.47 0.47 0.46 0.46 0.45 0.45 4.39%
Adjusted Per Share Value based on latest NOSH - 166,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.11 36.54 19.80 50.26 36.25 23.93 12.60 167.20%
EPS 2.43 1.75 1.10 3.30 2.57 1.88 1.23 57.38%
DPS 0.70 0.00 0.00 1.00 0.65 0.00 0.00 -
NAPS 0.48 0.47 0.47 0.46 0.46 0.45 0.45 4.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.705 0.60 0.505 0.485 0.38 0.32 0.21 -
P/RPS 1.28 1.64 2.55 0.96 1.05 1.34 1.67 -16.23%
P/EPS 29.05 34.33 46.09 14.72 14.77 17.05 17.04 42.66%
EY 3.44 2.91 2.17 6.79 6.77 5.86 5.87 -29.94%
DY 0.99 0.00 0.00 2.06 1.71 0.00 0.00 -
P/NAPS 1.47 1.28 1.07 1.05 0.83 0.71 0.47 113.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 20/05/21 23/02/21 18/11/20 18/08/20 22/05/20 -
Price 0.615 0.665 0.51 0.545 0.50 0.33 0.27 -
P/RPS 1.12 1.82 2.58 1.08 1.38 1.38 2.14 -35.03%
P/EPS 25.35 38.05 46.54 16.54 19.43 17.59 21.91 10.20%
EY 3.95 2.63 2.15 6.05 5.15 5.69 4.56 -9.12%
DY 1.14 0.00 0.00 1.83 1.30 0.00 0.00 -
P/NAPS 1.28 1.41 1.09 1.18 1.09 0.73 0.60 65.64%

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