[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 222.25%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 167,922 165,032 139,468 141,473 130,234 114,448 156,160 4.97%
PBT 19,510 17,404 7,916 6,796 2,668 -2,540 13,165 30.07%
Tax -4,392 -4,232 -2,554 -2,104 -1,212 60 -3,677 12.61%
NP 15,118 13,172 5,362 4,692 1,456 -2,480 9,488 36.53%
-
NP to SH 15,118 13,172 5,362 4,692 1,456 -2,480 9,488 36.53%
-
Tax Rate 22.51% 24.32% 32.26% 30.96% 45.43% - 27.93% -
Total Cost 152,804 151,860 134,106 136,781 128,778 116,928 146,672 2.77%
-
Net Worth 207,501 202,981 204,074 202,952 200,200 200,845 199,660 2.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 871 -
Div Payout % - - - - - - 9.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 207,501 202,981 204,074 202,952 200,200 200,845 199,660 2.60%
NOSH 87,185 87,116 87,211 87,103 86,666 87,323 87,188 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.00% 7.98% 3.84% 3.32% 1.12% -2.17% 6.08% -
ROE 7.29% 6.49% 2.63% 2.31% 0.73% -1.23% 4.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 192.60 189.44 159.92 162.42 150.27 131.06 179.11 4.97%
EPS 17.34 15.12 6.15 5.39 1.68 -2.84 10.88 36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.38 2.33 2.34 2.33 2.31 2.30 2.29 2.61%
Adjusted Per Share Value based on latest NOSH - 87,249
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 192.50 189.19 159.88 162.18 149.30 131.20 179.02 4.97%
EPS 17.33 15.10 6.15 5.38 1.67 -2.84 10.88 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.3787 2.3269 2.3394 2.3266 2.295 2.3024 2.2888 2.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.80 0.80 0.89 1.05 0.90 1.20 -
P/RPS 0.36 0.42 0.50 0.55 0.70 0.69 0.67 -33.98%
P/EPS 3.98 5.29 13.01 16.52 62.50 -31.69 11.03 -49.41%
EY 25.13 18.90 7.69 6.05 1.60 -3.16 9.07 97.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.29 0.34 0.34 0.38 0.45 0.39 0.52 -32.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 27/02/09 -
Price 0.75 0.73 0.74 0.89 0.74 0.75 0.90 -
P/RPS 0.39 0.39 0.46 0.55 0.49 0.57 0.50 -15.30%
P/EPS 4.33 4.83 12.04 16.52 44.05 -26.41 8.27 -35.11%
EY 23.12 20.71 8.31 6.05 2.27 -3.79 12.09 54.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.32 0.31 0.32 0.38 0.32 0.33 0.39 -12.38%

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