[TRIMODE] QoQ TTM 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?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 80,237 80,922 81,780 85,583 64,991 43,253 22,060 136.32%
PBT 3,406 4,307 3,128 4,745 3,626 1,596 1,982 43.42%
Tax -923 -1,161 -1,117 -1,149 -756 -251 -126 276.72%
NP 2,483 3,146 2,011 3,596 2,870 1,345 1,856 21.39%
-
NP to SH 2,483 3,146 2,011 3,596 2,870 1,345 1,856 21.39%
-
Tax Rate 27.10% 26.96% 35.71% 24.21% 20.85% 15.73% 6.36% -
Total Cost 77,754 77,776 79,769 81,987 62,121 41,908 20,204 145.37%
-
Net Worth 71,380 71,380 69,719 62,914 0 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 1,497 1,497 1,497 - - -
Div Payout % 33.43% 47.62% 74.49% 41.66% 52.19% - - -
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 0 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 3.09% 3.89% 2.46% 4.20% 4.42% 3.11% 8.41% -
ROE 3.48% 4.41% 2.88% 5.72% 0.00% 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 48.34 48.75 49.27 57.13 43.39 26.06 17.97 93.30%
EPS 1.50 1.90 1.21 2.40 1.92 0.81 1.51 -0.44%
DPS 0.50 0.90 0.90 1.00 1.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.00 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 48.34 48.75 49.27 51.56 39.15 26.06 13.29 136.32%
EPS 1.50 1.90 1.21 2.17 1.73 0.81 1.12 21.48%
DPS 0.50 0.90 0.90 0.90 0.90 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.379 0.00 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 0.72 0.75 0.88 0.61 1.05 1.73 0.00 -
P/EPS 23.40 19.26 35.91 14.58 23.75 55.54 0.00 -
EY 4.27 5.19 2.78 6.86 4.21 1.80 0.00 -
DY 1.43 2.47 2.07 2.86 2.20 0.00 0.00 -
P/NAPS 0.81 0.85 1.04 0.83 0.00 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 - - - -
Price 0.34 0.36 0.375 0.455 0.00 0.00 0.00 -
P/RPS 0.70 0.74 0.76 0.80 0.00 0.00 0.00 -
P/EPS 22.73 19.00 30.95 18.95 0.00 0.00 0.00 -
EY 4.40 5.26 3.23 5.28 0.00 0.00 0.00 -
DY 1.47 2.51 2.41 2.20 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.89 1.08 0.00 0.00 0.00 -

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