[TRIMODE] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 10.42%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 88,653 143,084 104,370 82,929 80,922 43,253 15.42%
PBT 4,724 14,052 6,986 6,392 4,307 1,596 24.22%
Tax 2 -3,351 -1,732 -1,675 -1,161 -251 -
NP 4,726 10,701 5,254 4,717 3,146 1,345 28.55%
-
NP to SH 4,726 10,701 5,254 4,717 3,146 1,345 28.55%
-
Tax Rate -0.04% 23.85% 24.79% 26.20% 26.96% 15.73% -
Total Cost 83,927 132,383 99,116 78,212 77,776 41,908 14.89%
-
Net Worth 91,300 87,979 78,019 74,699 71,380 68,059 6.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,743 1,659 1,659 830 1,497 - -
Div Payout % 36.88% 15.51% 31.59% 17.60% 47.62% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 91,300 87,979 78,019 74,699 71,380 68,059 6.04%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.33% 7.48% 5.03% 5.69% 3.89% 3.11% -
ROE 5.18% 12.16% 6.73% 6.31% 4.41% 1.98% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.41 86.20 62.87 49.96 48.75 26.06 15.42%
EPS 2.85 6.45 3.17 2.84 1.90 0.81 28.59%
DPS 1.05 1.00 1.00 0.50 0.90 0.00 -
NAPS 0.55 0.53 0.47 0.45 0.43 0.41 6.04%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.41 86.20 62.87 49.96 48.75 26.06 15.42%
EPS 2.85 6.45 3.17 2.84 1.90 0.81 28.59%
DPS 1.05 1.00 1.00 0.50 0.90 0.00 -
NAPS 0.55 0.53 0.47 0.45 0.43 0.41 6.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.375 0.48 0.60 0.32 0.365 0.45 -
P/RPS 0.70 0.56 0.95 0.64 0.75 1.73 -16.54%
P/EPS 13.17 7.45 18.96 11.26 19.26 55.54 -24.99%
EY 7.59 13.43 5.28 8.88 5.19 1.80 33.32%
DY 2.80 2.08 1.67 1.56 2.47 0.00 -
P/NAPS 0.68 0.91 1.28 0.71 0.85 1.10 -9.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/23 18/08/22 19/08/21 18/08/20 09/08/19 - -
Price 0.34 0.47 0.665 0.33 0.36 0.00 -
P/RPS 0.64 0.55 1.06 0.66 0.74 0.00 -
P/EPS 11.94 7.29 21.01 11.61 19.00 0.00 -
EY 8.37 13.72 4.76 8.61 5.26 0.00 -
DY 3.09 2.13 1.50 1.52 2.51 0.00 -
P/NAPS 0.62 0.89 1.41 0.73 0.84 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