[TRIMODE] QoQ TTM 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- -4.15%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 132,999 114,735 104,370 95,379 83,432 82,343 82,929 36.89%
PBT 9,984 7,139 6,986 6,974 7,403 6,997 6,392 34.51%
Tax -2,719 -1,915 -1,732 -1,731 -1,933 -1,985 -1,675 38.00%
NP 7,265 5,224 5,254 5,243 5,470 5,012 4,717 33.26%
-
NP to SH 7,265 5,224 5,254 5,243 5,470 5,012 4,717 33.26%
-
Tax Rate 27.23% 26.82% 24.79% 24.82% 26.11% 28.37% 26.20% -
Total Cost 125,734 109,511 99,116 90,136 77,962 77,331 78,212 37.11%
-
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 1,659 1,742 1,659 1,659 1,659 1,078 830 58.47%
Div Payout % 22.85% 33.37% 31.59% 31.66% 30.35% 21.53% 17.60% -
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 5.46% 4.55% 5.03% 5.50% 6.56% 6.09% 5.69% -
ROE 8.75% 6.56% 6.73% 6.72% 7.16% 6.56% 6.31% -
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 80.12 69.12 62.87 57.46 50.26 49.60 49.96 36.89%
EPS 4.38 3.15 3.17 3.16 3.30 3.02 2.84 33.38%
DPS 1.00 1.05 1.00 1.00 1.00 0.65 0.50 58.53%
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 80.12 69.12 62.87 57.46 50.26 49.60 49.96 36.89%
EPS 4.38 3.15 3.17 3.16 3.30 3.02 2.84 33.38%
DPS 1.00 1.05 1.00 1.00 1.00 0.65 0.50 58.53%
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 0.75 1.02 0.95 0.88 0.96 0.77 0.64 11.12%
P/EPS 13.71 22.40 18.96 15.99 14.72 12.59 11.26 13.98%
EY 7.29 4.46 5.28 6.25 6.79 7.95 8.88 -12.29%
DY 1.67 1.49 1.67 1.98 2.06 1.71 1.56 4.63%
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 0.70 0.89 1.06 0.89 1.08 1.01 0.66 3.98%
P/EPS 12.80 19.54 21.01 16.15 16.54 16.56 11.61 6.70%
EY 7.82 5.12 4.76 6.19 6.05 6.04 8.61 -6.19%
DY 1.79 1.71 1.50 1.96 1.83 1.30 1.52 11.48%
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