[TRIMODE] QoQ Cumulative Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 83,432 60,183 39,716 20,921 81,805 59,645 38,592 66.80% QoQ % 38.63% 51.53% 89.84% -74.43% 37.15% 54.55% - Horiz. % 216.19% 155.95% 102.91% 54.21% 211.97% 154.55% 100.00%
PBT 7,403 5,907 4,173 2,771 3,377 2,286 1,158 242.52% QoQ % 25.33% 41.55% 50.60% -17.94% 47.73% 97.41% - Horiz. % 639.29% 510.10% 360.36% 239.29% 291.62% 197.41% 100.00%
Tax -1,933 -1,635 -1,058 -725 -881 -531 -263 275.74% QoQ % -18.23% -54.54% -45.93% 17.71% -65.91% -101.90% - Horiz. % 734.98% 621.67% 402.28% 275.67% 334.98% 201.90% 100.00%
NP 5,470 4,272 3,115 2,046 2,496 1,755 895 232.45% QoQ % 28.04% 37.14% 52.25% -18.03% 42.22% 96.09% - Horiz. % 611.17% 477.32% 348.04% 228.60% 278.88% 196.09% 100.00%
NP to SH 5,470 4,272 3,115 2,046 2,496 1,755 895 232.45% QoQ % 28.04% 37.14% 52.25% -18.03% 42.22% 96.09% - Horiz. % 611.17% 477.32% 348.04% 228.60% 278.88% 196.09% 100.00%
Tax Rate 26.11 % 27.68 % 25.35 % 26.16 % 26.09 % 23.23 % 22.71 % 9.70% QoQ % -5.67% 9.19% -3.10% 0.27% 12.31% 2.29% - Horiz. % 114.97% 121.88% 111.62% 115.19% 114.88% 102.29% 100.00%
Total Cost 77,962 55,911 36,601 18,875 79,309 57,890 37,697 61.97% QoQ % 39.44% 52.76% 93.91% -76.20% 37.00% 53.57% - Horiz. % 206.81% 148.32% 97.09% 50.07% 210.39% 153.57% 100.00%
Net Worth 76,360 76,360 74,699 74,699 71,380 71,380 71,380 4.58% QoQ % 0.00% 2.22% 0.00% 4.65% 0.00% 0.00% - Horiz. % 106.98% 106.98% 104.65% 104.65% 100.00% 100.00% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,660 1,078 - - - 830 - - QoQ % 53.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 130.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 30.35 % 25.26 % - % - % - % 47.29 % - % - QoQ % 20.15% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 64.18% 53.42% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 76,360 76,360 74,699 74,699 71,380 71,380 71,380 4.58% QoQ % 0.00% 2.22% 0.00% 4.65% 0.00% 0.00% - Horiz. % 106.98% 106.98% 104.65% 104.65% 100.00% 100.00% 100.00%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.56 % 7.10 % 7.84 % 9.78 % 3.05 % 2.94 % 2.32 % 99.33% QoQ % -7.61% -9.44% -19.84% 220.66% 3.74% 26.72% - Horiz. % 282.76% 306.03% 337.93% 421.55% 131.47% 126.72% 100.00%
ROE 7.16 % 5.59 % 4.17 % 2.74 % 3.50 % 2.46 % 1.25 % 218.45% QoQ % 28.09% 34.05% 52.19% -21.71% 42.28% 96.80% - Horiz. % 572.80% 447.20% 333.60% 219.20% 280.00% 196.80% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.26 36.25 23.93 12.60 49.28 35.93 23.25 66.80% QoQ % 38.65% 51.48% 89.92% -74.43% 37.16% 54.54% - Horiz. % 216.17% 155.91% 102.92% 54.19% 211.96% 154.54% 100.00%
EPS 3.30 2.57 1.88 1.23 1.50 1.06 0.54 232.43% QoQ % 28.40% 36.70% 52.85% -18.00% 41.51% 96.30% - Horiz. % 611.11% 475.93% 348.15% 227.78% 277.78% 196.30% 100.00%
DPS 1.00 0.65 0.00 0.00 0.00 0.50 0.00 - QoQ % 53.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 130.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4600 0.4600 0.4500 0.4500 0.4300 0.4300 0.4300 4.58% QoQ % 0.00% 2.22% 0.00% 4.65% 0.00% 0.00% - Horiz. % 106.98% 106.98% 104.65% 104.65% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,000 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.26 36.25 23.93 12.60 49.28 35.93 23.25 66.80% QoQ % 38.65% 51.48% 89.92% -74.43% 37.16% 54.54% - Horiz. % 216.17% 155.91% 102.92% 54.19% 211.96% 154.54% 100.00%
EPS 3.30 2.57 1.88 1.23 1.50 1.06 0.54 232.43% QoQ % 28.40% 36.70% 52.85% -18.00% 41.51% 96.30% - Horiz. % 611.11% 475.93% 348.15% 227.78% 277.78% 196.30% 100.00%
DPS 1.00 0.65 0.00 0.00 0.00 0.50 0.00 - QoQ % 53.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 130.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4600 0.4600 0.4500 0.4500 0.4300 0.4300 0.4300 4.58% QoQ % 0.00% 2.22% 0.00% 4.65% 0.00% 0.00% - Horiz. % 106.98% 106.98% 104.65% 104.65% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.4850 0.3800 0.3200 0.2100 0.3500 0.3500 0.3650 -
P/RPS 0.96 1.05 1.34 1.67 0.71 0.97 1.57 -27.85% QoQ % -8.57% -21.64% -19.76% 135.21% -26.80% -38.22% - Horiz. % 61.15% 66.88% 85.35% 106.37% 45.22% 61.78% 100.00%
P/EPS 14.72 14.77 17.05 17.04 23.28 33.11 67.70 -63.67% QoQ % -0.34% -13.37% 0.06% -26.80% -29.69% -51.09% - Horiz. % 21.74% 21.82% 25.18% 25.17% 34.39% 48.91% 100.00%
EY 6.79 6.77 5.86 5.87 4.30 3.02 1.48 174.83% QoQ % 0.30% 15.53% -0.17% 36.51% 42.38% 104.05% - Horiz. % 458.78% 457.43% 395.95% 396.62% 290.54% 204.05% 100.00%
DY 2.06 1.71 0.00 0.00 0.00 1.43 0.00 - QoQ % 20.47% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 144.06% 119.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.83 0.71 0.47 0.81 0.81 0.85 15.05% QoQ % 26.51% 16.90% 51.06% -41.98% 0.00% -4.71% - Horiz. % 123.53% 97.65% 83.53% 55.29% 95.29% 95.29% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 18/11/20 18/08/20 22/05/20 25/02/20 15/11/19 09/08/19 -
Price 0.5450 0.5000 0.3300 0.2700 0.3200 0.3400 0.3600 -
P/RPS 1.08 1.38 1.38 2.14 0.65 0.95 1.55 -21.32% QoQ % -21.74% 0.00% -35.51% 229.23% -31.58% -38.71% - Horiz. % 69.68% 89.03% 89.03% 138.06% 41.94% 61.29% 100.00%
P/EPS 16.54 19.43 17.59 21.91 21.28 32.16 66.77 -60.39% QoQ % -14.87% 10.46% -19.72% 2.96% -33.83% -51.83% - Horiz. % 24.77% 29.10% 26.34% 32.81% 31.87% 48.17% 100.00%
EY 6.05 5.15 5.69 4.56 4.70 3.11 1.50 152.31% QoQ % 17.48% -9.49% 24.78% -2.98% 51.13% 107.33% - Horiz. % 403.33% 343.33% 379.33% 304.00% 313.33% 207.33% 100.00%
DY 1.83 1.30 0.00 0.00 0.00 1.47 0.00 - QoQ % 40.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 124.49% 88.44% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.18 1.09 0.73 0.60 0.74 0.79 0.84 25.30% QoQ % 8.26% 49.32% 21.67% -18.92% -6.33% -5.95% - Horiz. % 140.48% 129.76% 86.90% 71.43% 88.10% 94.05% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TMS 4Q20 Report.pdf 
