Highlights

[TRIMODE] QoQ TTM Result on 2020-12-31 [#4]

Stock [TRIMODE]: TRI-MODE SYSTEM (M) BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     9.14%    YoY -     119.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM 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 82,343 82,929 84,469 81,805 80,237 80,922 2.05%
  QoQ % 1.32% -0.71% -1.82% 3.26% 1.95% -0.85% -
  Horiz. % 103.10% 101.76% 102.48% 104.38% 101.09% 99.15% 100.00%
PBT 7,403 6,997 6,392 5,783 3,377 3,406 4,307 43.25%
  QoQ % 5.80% 9.46% 10.53% 71.25% -0.85% -20.92% -
  Horiz. % 171.88% 162.46% 148.41% 134.27% 78.41% 79.08% 100.00%
Tax -1,933 -1,985 -1,675 -1,511 -880 -923 -1,161 40.26%
  QoQ % 2.62% -18.51% -10.85% -71.70% 4.66% 20.50% -
  Horiz. % 166.49% 170.97% 144.27% 130.15% 75.80% 79.50% 100.00%
NP 5,470 5,012 4,717 4,272 2,497 2,483 3,146 44.35%
  QoQ % 9.14% 6.25% 10.42% 71.09% 0.56% -21.07% -
  Horiz. % 173.87% 159.31% 149.94% 135.79% 79.37% 78.93% 100.00%
NP to SH 5,470 5,012 4,717 4,272 2,497 2,483 3,146 44.35%
  QoQ % 9.14% 6.25% 10.42% 71.09% 0.56% -21.07% -
  Horiz. % 173.87% 159.31% 149.94% 135.79% 79.37% 78.93% 100.00%
Tax Rate 26.11 % 28.37 % 26.20 % 26.13 % 26.06 % 27.10 % 26.96 % -2.10%
  QoQ % -7.97% 8.28% 0.27% 0.27% -3.84% 0.52% -
  Horiz. % 96.85% 105.23% 97.18% 96.92% 96.66% 100.52% 100.00%
Total Cost 77,962 77,331 78,212 80,197 79,308 77,754 77,776 0.16%
  QoQ % 0.82% -1.13% -2.48% 1.12% 2.00% -0.03% -
  Horiz. % 100.24% 99.43% 100.56% 103.11% 101.97% 99.97% 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 1,659 1,078 830 830 830 830 1,497 7.05%
  QoQ % 53.85% 30.00% 0.00% 0.00% 0.00% -44.59% -
  Horiz. % 110.82% 72.03% 55.41% 55.41% 55.41% 55.41% 100.00%
Div Payout % 30.35 % 21.53 % 17.60 % 19.43 % 33.24 % 33.43 % 47.62 % -25.84%
  QoQ % 40.97% 22.33% -9.42% -41.55% -0.57% -29.80% -
  Horiz. % 63.73% 45.21% 36.96% 40.80% 69.80% 70.20% 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 % 6.09 % 5.69 % 5.06 % 3.05 % 3.09 % 3.89 % 41.45%
  QoQ % 7.72% 7.03% 12.45% 65.90% -1.29% -20.57% -
  Horiz. % 168.64% 156.56% 146.27% 130.08% 78.41% 79.43% 100.00%
ROE 7.16 % 6.56 % 6.31 % 5.72 % 3.50 % 3.48 % 4.41 % 37.94%
  QoQ % 9.15% 3.96% 10.31% 63.43% 0.57% -21.09% -
  Horiz. % 162.36% 148.75% 143.08% 129.71% 79.37% 78.91% 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 49.60 49.96 50.88 49.28 48.34 48.75 2.05%
  QoQ % 1.33% -0.72% -1.81% 3.25% 1.94% -0.84% -
  Horiz. % 103.10% 101.74% 102.48% 104.37% 101.09% 99.16% 100.00%
EPS 3.30 3.02 2.84 2.57 1.50 1.50 1.90 44.25%
  QoQ % 9.27% 6.34% 10.51% 71.33% 0.00% -21.05% -
  Horiz. % 173.68% 158.95% 149.47% 135.26% 78.95% 78.95% 100.00%
DPS 1.00 0.65 0.50 0.50 0.50 0.50 0.90 7.24%
  QoQ % 53.85% 30.00% 0.00% 0.00% 0.00% -44.44% -
  Horiz. % 111.11% 72.22% 55.56% 55.56% 55.56% 55.56% 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 49.60 49.96 50.88 49.28 48.34 48.75 2.05%
  QoQ % 1.33% -0.72% -1.81% 3.25% 1.94% -0.84% -
  Horiz. % 103.10% 101.74% 102.48% 104.37% 101.09% 99.16% 100.00%
EPS 3.30 3.02 2.84 2.57 1.50 1.50 1.90 44.25%
  QoQ % 9.27% 6.34% 10.51% 71.33% 0.00% -21.05% -
  Horiz. % 173.68% 158.95% 149.47% 135.26% 78.95% 78.95% 100.00%
DPS 1.00 0.65 0.50 0.50 0.50 0.50 0.90 7.24%
  QoQ % 53.85% 30.00% 0.00% 0.00% 0.00% -44.44% -
  Horiz. % 111.11% 72.22% 55.56% 55.56% 55.56% 55.56% 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 0.77 0.64 0.41 0.71 0.72 0.75 17.80%
  QoQ % 24.68% 20.31% 56.10% -42.25% -1.39% -4.00% -
  Horiz. % 128.00% 102.67% 85.33% 54.67% 94.67% 96.00% 100.00%
P/EPS 14.72 12.59 11.26 8.16 23.27 23.40 19.26 -16.34%
  QoQ % 16.92% 11.81% 37.99% -64.93% -0.56% 21.50% -
  Horiz. % 76.43% 65.37% 58.46% 42.37% 120.82% 121.50% 100.00%
EY 6.79 7.95 8.88 12.25 4.30 4.27 5.19 19.52%
  QoQ % -14.59% -10.47% -27.51% 184.88% 0.70% -17.73% -
  Horiz. % 130.83% 153.18% 171.10% 236.03% 82.85% 82.27% 100.00%
DY 2.06 1.71 1.56 2.38 1.43 1.43 2.47 -11.35%
  QoQ % 20.47% 9.62% -34.45% 66.43% 0.00% -42.11% -
  Horiz. % 83.40% 69.23% 63.16% 96.36% 57.89% 57.89% 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 1.01 0.66 0.53 0.65 0.70 0.74 28.52%
  QoQ % 6.93% 53.03% 24.53% -18.46% -7.14% -5.41% -
  Horiz. % 145.95% 136.49% 89.19% 71.62% 87.84% 94.59% 100.00%
P/EPS 16.54 16.56 11.61 10.49 21.27 22.73 19.00 -8.79%
  QoQ % -0.12% 42.64% 10.68% -50.68% -6.42% 19.63% -
  Horiz. % 87.05% 87.16% 61.11% 55.21% 111.95% 119.63% 100.00%
EY 6.05 6.04 8.61 9.53 4.70 4.40 5.26 9.73%
  QoQ % 0.17% -29.85% -9.65% 102.77% 6.82% -16.35% -
  Horiz. % 115.02% 114.83% 163.69% 181.18% 89.35% 83.65% 100.00%
DY 1.83 1.30 1.52 1.85 1.56 1.47 2.51 -18.92%
  QoQ % 40.77% -14.47% -17.84% 18.59% 6.12% -41.43% -
  Horiz. % 72.91% 51.79% 60.56% 73.71% 62.15% 58.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS