[TRIMODE] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 71.09%
YoY- 112.43%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 101,342 140,253 95,379 84,469 81,780 22,060 35.63%
PBT 5,595 13,962 6,974 5,783 3,128 1,982 23.05%
Tax -188 -3,304 -1,731 -1,511 -1,117 -126 8.32%
NP 5,407 10,658 5,243 4,272 2,011 1,856 23.82%
-
NP to SH 5,407 10,658 5,243 4,272 2,011 1,856 23.82%
-
Tax Rate 3.36% 23.66% 24.82% 26.13% 35.71% 6.36% -
Total Cost 95,935 129,595 90,136 80,197 79,769 20,204 36.53%
-
Net Worth 91,300 87,979 78,019 74,699 69,719 44,205 15.60%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,743 1,659 1,659 830 1,497 - -
Div Payout % 32.24% 15.58% 31.66% 19.43% 74.49% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 91,300 87,979 78,019 74,699 69,719 44,205 15.60%
NOSH 166,000 166,000 166,000 166,000 166,000 122,793 6.21%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.34% 7.60% 5.50% 5.06% 2.46% 8.41% -
ROE 5.92% 12.11% 6.72% 5.72% 2.88% 4.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.05 84.49 57.46 50.88 49.27 17.97 27.69%
EPS 3.26 6.42 3.16 2.57 1.21 1.51 16.63%
DPS 1.05 1.00 1.00 0.50 0.90 0.00 -
NAPS 0.55 0.53 0.47 0.45 0.42 0.36 8.84%
Adjusted Per Share Value based on latest NOSH - 166,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.05 84.49 57.46 50.88 49.27 13.29 35.63%
EPS 3.26 6.42 3.16 2.57 1.21 1.12 23.80%
DPS 1.05 1.00 1.00 0.50 0.90 0.00 -
NAPS 0.55 0.53 0.47 0.45 0.42 0.2663 15.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 0.395 0.535 0.505 0.21 0.435 0.00 -
P/RPS 0.65 0.63 0.88 0.41 0.88 0.00 -
P/EPS 12.13 8.33 15.99 8.16 35.91 0.00 -
EY 8.25 12.00 6.25 12.25 2.78 0.00 -
DY 2.66 1.87 1.98 2.38 2.07 0.00 -
P/NAPS 0.72 1.01 1.07 0.47 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/23 26/05/22 20/05/21 22/05/20 30/05/19 - -
Price 0.405 0.50 0.51 0.27 0.375 0.00 -
P/RPS 0.66 0.59 0.89 0.53 0.76 0.00 -
P/EPS 12.43 7.79 16.15 10.49 30.95 0.00 -
EY 8.04 12.84 6.19 9.53 3.23 0.00 -
DY 2.59 2.00 1.96 1.85 2.41 0.00 -
P/NAPS 0.74 0.94 1.09 0.60 0.89 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