TRIMODE | TRI-MODE SYSTEM (M) BERHAD

0.375 (8.7%)
2

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

TRIMODE | TRI-MODE SYSTEM (M) BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
23 Nov 23 Q3 Sep 23 3 31 Dec 23 17.53 0.90 0.71 4.0% 0.35 0.43 2.2% 41.8% 60.4% 51.2%
22 Aug 23 Q2 Jun 23 2 31 Dec 23 17.93 0.63 0.44 2.5% 0.00 0.27 6.5% 41.4% 46.8% 60.6%
23 May 23 Q1 Mar 23 1 31 Dec 23 16.84 0.37 0.30 1.8% 0.00 0.18 29.1% 58.0% 88.1% 94.2%
23 Feb 23 Q4 Dec 22 4 31 Dec 22 23.74 2.05 2.53 10.7% 0.30 1.52 21.2% 42.8% 73.9% 21.9%
22 Nov 22 Q3 Sep 22 3 31 Dec 22 30.14 1.67 1.45 4.8% 0.75 0.88 1.6% 2.2% 29.5% 29.0%
18 Aug 22 Q2 Jun 22 2 31 Dec 22 30.62 1.50 1.12 3.7% 0.00 0.68 23.7% 10.2% 78.5% 4.0%
26 May 22 Q1 Mar 22 1 31 Dec 22 40.12 6.32 5.21 13.0% 0.00 3.14 3.4% 22.1% 60.9% 186.5%
22 Feb 22 Q4 Dec 21 4 31 Dec 21 41.51 4.34 3.24 7.8% 0.30 1.95 34.6% 78.6% 187.4% 170.4%
18 Nov 21 Q3 Sep 21 3 31 Dec 21 30.83 1.89 1.13 3.7% 0.70 0.68 11.0% 50.6% 4.3% 2.6%
19 Aug 21 Q2 Jun 21 2 31 Dec 21 27.79 1.41 1.08 3.9% 0.00 0.65 15.5% 47.8% 40.6% 1.0%
20 May 21 Q1 Mar 21 1 31 Dec 21 32.87 2.34 1.82 5.5% 0.00 1.10 41.4% 57.1% 51.8% 11.1%
23 Feb 21 Q4 Dec 20 4 31 Dec 20 23.25 1.50 1.20 5.2% 0.35 0.72 13.6% 4.9% 3.5% 61.9%
18 Nov 20 Q3 Sep 20 3 31 Dec 20 20.47 1.73 1.16 5.7% 0.65 0.70 8.9% 2.8% 8.2% 34.2%
18 Aug 20 Q2 Jun 20 2 31 Dec 20 18.80 1.40 1.07 5.7% 0.00 0.64 10.2% 7.6% 47.8% 71.3%
22 May 20 Q1 Mar 20 1 31 Dec 20 20.92 2.77 2.05 9.8% 0.00 1.23 5.6% 14.6% 176.5% 655.0%
25 Feb 20 Q4 Dec 19 4 31 Dec 19 22.16 1.09 0.74 3.3% 0.00 0.45 5.3% 7.6% 14.2% 1.9%
15 Nov 19 Q3 Sep 19 3 31 Dec 19 21.05 1.13 0.86 4.1% 0.50 0.52 3.5% 3.1% 38.1% 43.5%
09 Aug 19 Q2 Jun 19 2 31 Dec 19 20.34 0.79 0.62 3.1% 0.00 0.38 11.4% 4.0% 130.3% 222.1%
30 May 19 Q1 Mar 19 1 31 Dec 19 18.26 0.36 0.27 1.5% 0.00 0.16 11.3% 17.2% 62.7% 85.4%
22 Feb 19 Q4 Dec 18 4 31 Dec 18 20.59 1.12 0.73 3.5% 0.00 0.48 5.3% 52.4%
21 Nov 18 Q3 Sep 18 3 31 Dec 18 21.74 2.03 1.52 7.0% 1.00 1.02 2.6% 398.4%
15 Aug 18 Q2 Jun 18 2 31 Dec 18 21.19 -0.39 -0.51 -2.4% 0.00 -0.31 3.9% 127.5%
18 May 18 Q1 Mar 18 1 31 Dec 18 22.06 1.98 1.86 8.4% 0.00 1.51

Historical Dividends

Financial Ratios

EPS 2.41 sen
Trailing PE (Sector Median: 12.8) 15.3
PEG 1.67
Altman Z 1.2
Beaver 0.084
Current Ratio 3.03
Debt-Equity (DE) Ratio 0.71
FCF Yield -14.69 %
Revenue QoQ -2.21 %
Revenue YoY -41.84%
Profit QoQ 60.41 %
Profit YoY -51.24 %
Profit Margin (Sector Median: 4.5) 5.24 %
ROE (ROIC: 2.89) 4.32 %
Dividend Per Share (DPS) 0.65 sen
Dividend Yield (DY) 1.73 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 12.8)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.5)
ROE (ROIC: 3.11)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.56
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 0.74
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 11.68
Expected Revenue (M) 212.41
Expected Growth (%) 17.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' HEW HAN SENG added 100000.0 units announced on 09 Mar 2023 at ~RM0.395

DATIN SAM CHOI LAI added 100000.0 units announced on 09 Mar 2023 at ~RM0.395

DATO' HEW HAN SENG added 150000.0 units announced on 28 Feb 2023 at ~RM0.41

DATIN SAM CHOI LAI added 150000.0 units announced on 28 Feb 2023 at ~RM0.41

MR WAI WAH KWAN @ WAI AH HAR added 100000.0 units announced on 24 Nov 2022 at ~RM0.4

DATO' HEW HAN SENG added 15000.0 units announced on 26 Sep 2022 at ~RM0.41

DATO' HEW HAN SENG added 25000.0 units announced on 12 Sep 2022 at ~RM0.435

DATO' HEW HAN SENG added 100000.0 units announced on 05 Sep 2022 at ~RM0.42

DATIN SAM CHOI LAI added 100000.0 units announced on 05 Sep 2022 at ~RM0.42

DATO' HEW HAN SENG added 30000.0 units announced on 07 Apr 2022 at ~RM0.54

DATO' HEW HAN SENG added 50000.0 units announced on 29 Mar 2022 at ~RM0.52

DATO' HEW HAN SENG added 45000.0 units announced on 18 Mar 2022 at ~RM0.5

DATIN SAM CHOI LAI added 60000.0 units announced on 11 Mar 2022 at ~RM0.515

DATO' HEW HAN SENG added 60000.0 units announced on 11 Mar 2022 at ~RM0.515

DATIN SAM CHOI LAI added 50000.0 units announced on 24 Feb 2022 at ~RM0.555

DATO' HEW HAN SENG added 50000.0 units announced on 24 Feb 2022 at ~RM0.555

DATO' HEW HAN SENG added 100000.0 units announced on 17 Feb 2022 at ~RM0.58

DATIN SAM CHOI LAI added 100000.0 units announced on 17 Feb 2022 at ~RM0.58

DATO' HEW HAN SENG added 50000.0 units announced on 14 Feb 2022 at ~RM0.56

DATO' HEW HAN SENG reduced 1379800.0 units announced on 26 Jul 2021 at ~RM0.71

Summary


Market Cap: 61 M.

Number of Shares: 165 M.

Adjusted Float: 29.6%.

Stock highly correlated with

ARREIT (87%)

HWGB (87%)

PANAMY (86%)

PTARAS (86%)

TRI-MODE SYSTEM (M) BERHAD is principally involved in the provision of integrated logistics services. TRIMODE carry out the provision of sea freight services, container haulage services, air freight services, freight forwarding services, warehousing services and marine insurance services predominantly at the major transportation gateways in Peninsular Malaysia, namely Port Klang, Penang Port, Pasir Gudang Port, Port of Tanjung Pelepas, KLIA and Penang International Airport. In 2019, TRIMODE has also ventured into logistic business in Vietnam which has commenced operation in March 2019. The customers are mainly consist of local and multinational companies, importers and exporters from various industries which include textiles, insulation materials, paper products, gloves, building materials, plastic products, automotive parts, packaging materials, rubber products, furniture, home and electronic appliances, chemical products and edible oils.

Sectors: Transportation & Logistics, Transportation & Logistics Services, Penny Stocks

Code: 0199

Website: http://trimode-malaysia.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Dato' Hew Han Seng 50.26% 31.1
Hew Han Seng 50.08% 30.99
Sam Choi Lai 20.63% 12.76
Datin Sam Choi Lai 20.62% 12.76
Yoong Kah Yin 4.88% 3.02
Koh Kin Lip 2.89% 1.79
Tsai Den-Jun 1.22% 0.75
Asia Poly Ventures Sdn Bhd 1.16% 0.72
Hew Yat May 0.8% 0.49
Lim Kian Wat 0.75% 0.46
Ng Chin Hoe 0.75% 0.46
Loo Soo Woi 0.63% 0.39
Chang Tsung-Jen 0.61% 0.38
Tunku Halim Bin Tunku Abdullah 0.58% 0.36
Lim Sin Sang 0.42% 0.26
Phillip Capital Management Sdn Bhd 0.39% 0.24
Fatimah Binti Norbinsha 0.38% 0.24
Ng Chin Leong 0.36% 0.22
Yeoh Lee Hooi 0.31% 0.19
Chen Seong Lee 0.29% 0.18
Yeo Boon Leong 0.28% 0.17
Cheah King Fui 0.26% 0.16
SP Tactical Investment Fund 0.23% 0.14
Geh Choh Hun 0.23% 0.14
Tan Yu Hock 0.21% 0.13
Tee Tian Hock 0.21% 0.13
Hsu Wen-Pei 0.2% 0.12
Hew Yat Ming 0.19% 0.12
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.