[TRIMODE] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
Revenue 23,249 22,160 20,592 0 - - - - YoY % 4.91% 7.61% 0.00% - - - - Horiz. % 112.90% 107.61% 100.00% - - - -
PBT 1,496 1,090 1,119 0 - - - - YoY % 37.25% -2.59% 0.00% - - - - Horiz. % 133.69% 97.41% 100.00% - - - -
Tax -298 -350 -393 0 - - - - YoY % 14.86% 10.94% 0.00% - - - - Horiz. % 75.83% 89.06% 100.00% - - - -
NP 1,198 740 726 0 - - - - YoY % 61.89% 1.93% 0.00% - - - - Horiz. % 165.01% 101.93% 100.00% - - - -
NP to SH 1,198 740 726 0 - - - - YoY % 61.89% 1.93% 0.00% - - - - Horiz. % 165.01% 101.93% 100.00% - - - -
Tax Rate 19.92 % 32.11 % 35.12 % - % - % - % - % - YoY % -37.96% -8.57% 0.00% - - - - Horiz. % 56.72% 91.43% 100.00% - - - -
Total Cost 22,051 21,420 19,866 0 - - - - YoY % 2.95% 7.82% 0.00% - - - - Horiz. % 111.00% 107.82% 100.00% - - - -
Net Worth 76,360 71,380 62,914 - - - - - YoY % 6.98% 13.46% 0.00% - - - - Horiz. % 121.37% 113.46% 100.00% - - - -
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
Div 580 - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Div Payout % 48.50 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
Net Worth 76,360 71,380 62,914 - - - - - YoY % 6.98% 13.46% 0.00% - - - - Horiz. % 121.37% 113.46% 100.00% - - - -
NOSH 166,000 166,000 149,797 - - - - - YoY % 0.00% 10.82% 0.00% - - - - Horiz. % 110.82% 110.82% 100.00% - - - -
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
NP Margin 5.15 % 3.34 % 3.53 % - % - % - % - % - YoY % 54.19% -5.38% 0.00% - - - - Horiz. % 145.89% 94.62% 100.00% - - - -
ROE 1.57 % 1.04 % 1.15 % - % - % - % - % - YoY % 50.96% -9.57% 0.00% - - - - Horiz. % 136.52% 90.43% 100.00% - - - -
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
RPS 14.01 13.35 13.75 - - - - - YoY % 4.94% -2.91% 0.00% - - - - Horiz. % 101.89% 97.09% 100.00% - - - -
EPS 0.72 0.45 0.48 0.00 - - - - YoY % 60.00% -6.25% 0.00% - - - - Horiz. % 150.00% 93.75% 100.00% - - - -
DPS 0.35 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.4600 0.4300 0.4200 0.0000 - - - - YoY % 6.98% 2.38% 0.00% - - - - Horiz. % 109.52% 102.38% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 166,000 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
RPS 14.01 13.35 12.40 - - - - - YoY % 4.94% 7.66% 0.00% - - - - Horiz. % 112.98% 107.66% 100.00% - - - -
EPS 0.72 0.45 0.44 0.00 - - - - YoY % 60.00% 2.27% 0.00% - - - - Horiz. % 163.64% 102.27% 100.00% - - - -
DPS 0.35 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.4600 0.4300 0.3790 0.0000 - - - - YoY % 6.98% 13.46% 0.00% - - - - Horiz. % 121.37% 113.46% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
Date 31/12/20 31/12/19 31/12/18 - - - - -
Price 0.4850 0.3500 0.3500 0.0000 - - - -
P/RPS 3.46 2.62 2.55 0.00 - - - - YoY % 32.06% 2.75% 0.00% - - - - Horiz. % 135.69% 102.75% 100.00% - - - -
P/EPS 67.20 78.51 72.22 0.00 - - - - YoY % -14.41% 8.71% 0.00% - - - - Horiz. % 93.05% 108.71% 100.00% - - - -
EY 1.49 1.27 1.38 0.00 - - - - YoY % 17.32% -7.97% 0.00% - - - - Horiz. % 107.97% 92.03% 100.00% - - - -
DY 0.72 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 1.05 0.81 0.83 0.00 - - - - YoY % 29.63% -2.41% 0.00% - - - - Horiz. % 126.51% 97.59% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 - - - CAGR
Date - 25/02/20 22/02/19 - - - - -
Price 0.5450 0.3200 0.4550 0.0000 - - - -
P/RPS 3.89 2.40 3.31 0.00 - - - - YoY % 62.08% -27.49% 0.00% - - - - Horiz. % 117.52% 72.51% 100.00% - - - -
P/EPS 75.52 71.78 93.88 0.00 - - - - YoY % 5.21% -23.54% 0.00% - - - - Horiz. % 80.44% 76.46% 100.00% - - - -
EY 1.32 1.39 1.07 0.00 - - - - YoY % -5.04% 29.91% 0.00% - - - - Horiz. % 123.36% 129.91% 100.00% - - - -
DY 0.64 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 1.18 0.74 1.08 0.00 - - - - YoY % 59.46% -31.48% 0.00% - - - - Horiz. % 109.26% 68.52% 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