[TRIMODE] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 51.84%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 41,513 30,832 27,786 32,868 23,249 20,467 18,795 69.35%
PBT 4,341 1,887 1,414 2,342 1,496 1,734 1,402 111.99%
Tax -1,102 -760 -334 -523 -298 -577 -333 121.58%
NP 3,239 1,127 1,080 1,819 1,198 1,157 1,069 108.96%
-
NP to SH 3,239 1,127 1,080 1,819 1,198 1,157 1,069 108.96%
-
Tax Rate 25.39% 40.28% 23.62% 22.33% 19.92% 33.28% 23.75% -
Total Cost 38,274 29,705 26,706 31,049 22,051 19,310 17,726 66.82%
-
Net Worth 83,000 79,679 78,019 78,019 76,360 76,360 74,699 7.25%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 498 1,161 - - 580 1,078 - -
Div Payout % 15.38% 103.11% - - 48.50% 93.26% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 83,000 79,679 78,019 78,019 76,360 76,360 74,699 7.25%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.80% 3.66% 3.89% 5.53% 5.15% 5.65% 5.69% -
ROE 3.90% 1.41% 1.38% 2.33% 1.57% 1.52% 1.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.01 18.57 16.74 19.80 14.01 12.33 11.32 69.38%
EPS 1.95 0.68 0.65 1.10 0.72 0.70 0.64 109.74%
DPS 0.30 0.70 0.00 0.00 0.35 0.65 0.00 -
NAPS 0.50 0.48 0.47 0.47 0.46 0.46 0.45 7.25%
Adjusted Per Share Value based on latest NOSH - 166,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.01 18.57 16.74 19.80 14.01 12.33 11.32 69.38%
EPS 1.95 0.68 0.65 1.10 0.72 0.70 0.64 109.74%
DPS 0.30 0.70 0.00 0.00 0.35 0.65 0.00 -
NAPS 0.50 0.48 0.47 0.47 0.46 0.46 0.45 7.25%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.705 0.60 0.505 0.485 0.38 0.32 -
P/RPS 2.40 3.80 3.58 2.55 3.46 3.08 2.83 -10.37%
P/EPS 30.75 103.84 92.22 46.09 67.20 54.52 49.69 -27.31%
EY 3.25 0.96 1.08 2.17 1.49 1.83 2.01 37.64%
DY 0.50 0.99 0.00 0.00 0.72 1.71 0.00 -
P/NAPS 1.20 1.47 1.28 1.07 1.05 0.83 0.71 41.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 19/08/21 20/05/21 23/02/21 18/11/20 18/08/20 -
Price 0.56 0.615 0.665 0.51 0.545 0.50 0.33 -
P/RPS 2.24 3.31 3.97 2.58 3.89 4.06 2.91 -15.96%
P/EPS 28.70 90.59 102.21 46.54 75.52 71.74 51.24 -31.97%
EY 3.48 1.10 0.98 2.15 1.32 1.39 1.95 46.97%
DY 0.54 1.14 0.00 0.00 0.64 1.30 0.00 -
P/NAPS 1.12 1.28 1.41 1.09 1.18 1.09 0.73 32.92%

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