[TRIMODE] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 60.91%
YoY- 186.53%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 23,742 30,143 30,617 40,122 41,513 30,832 27,786 -9.92%
PBT 2,052 1,667 1,504 6,320 4,341 1,887 1,414 28.09%
Tax 477 -213 -381 -1,108 -1,102 -760 -334 -
NP 2,529 1,454 1,123 5,212 3,239 1,127 1,080 76.06%
-
NP to SH 2,529 1,454 1,123 5,212 3,239 1,127 1,080 76.06%
-
Tax Rate -23.25% 12.78% 25.33% 17.53% 25.39% 40.28% 23.62% -
Total Cost 21,213 28,689 29,494 34,910 38,274 29,705 26,706 -14.19%
-
Net Worth 92,960 89,640 87,979 87,979 83,000 79,679 78,019 12.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 498 1,245 - - 498 1,161 - -
Div Payout % 19.69% 85.63% - - 15.38% 103.11% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 92,960 89,640 87,979 87,979 83,000 79,679 78,019 12.35%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.65% 4.82% 3.67% 12.99% 7.80% 3.66% 3.89% -
ROE 2.72% 1.62% 1.28% 5.92% 3.90% 1.41% 1.38% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.30 18.16 18.44 24.17 25.01 18.57 16.74 -9.94%
EPS 1.52 0.88 0.68 3.14 1.95 0.68 0.65 75.90%
DPS 0.30 0.75 0.00 0.00 0.30 0.70 0.00 -
NAPS 0.56 0.54 0.53 0.53 0.50 0.48 0.47 12.35%
Adjusted Per Share Value based on latest NOSH - 166,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.30 18.16 18.44 24.17 25.01 18.57 16.74 -9.94%
EPS 1.52 0.88 0.68 3.14 1.95 0.68 0.65 75.90%
DPS 0.30 0.75 0.00 0.00 0.30 0.70 0.00 -
NAPS 0.56 0.54 0.53 0.53 0.50 0.48 0.47 12.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.39 0.39 0.48 0.535 0.60 0.705 0.60 -
P/RPS 2.73 2.15 2.60 2.21 2.40 3.80 3.58 -16.49%
P/EPS 25.60 44.53 70.95 17.04 30.75 103.84 92.22 -57.34%
EY 3.91 2.25 1.41 5.87 3.25 0.96 1.08 135.22%
DY 0.77 1.92 0.00 0.00 0.50 0.99 0.00 -
P/NAPS 0.70 0.72 0.91 1.01 1.20 1.47 1.28 -33.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 22/11/22 18/08/22 26/05/22 22/02/22 18/11/21 19/08/21 -
Price 0.41 0.41 0.47 0.50 0.56 0.615 0.665 -
P/RPS 2.87 2.26 2.55 2.07 2.24 3.31 3.97 -19.40%
P/EPS 26.91 46.81 69.47 15.92 28.70 90.59 102.21 -58.82%
EY 3.72 2.14 1.44 6.28 3.48 1.10 0.98 142.74%
DY 0.73 1.83 0.00 0.00 0.54 1.14 0.00 -
P/NAPS 0.73 0.76 0.89 0.94 1.12 1.28 1.41 -35.44%

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