[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.17%
YoY- 222.76%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 189,694 185,020 172,101 168,445 167,922 165,032 139,468 22.82%
PBT 19,680 20,360 18,801 19,533 19,510 17,404 7,916 83.82%
Tax -3,692 -3,224 -4,488 -4,389 -4,392 -4,232 -2,554 27.93%
NP 15,988 17,136 14,313 15,144 15,118 13,172 5,362 107.57%
-
NP to SH 15,988 17,136 14,313 15,144 15,118 13,172 5,362 107.57%
-
Tax Rate 18.76% 15.83% 23.87% 22.47% 22.51% 24.32% 32.26% -
Total Cost 173,706 167,884 157,788 153,301 152,804 151,860 134,106 18.88%
-
Net Worth 223,169 218,126 213,605 209,203 207,501 202,981 204,074 6.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 223,169 218,126 213,605 209,203 207,501 202,981 204,074 6.16%
NOSH 87,175 87,250 87,185 87,168 87,185 87,116 87,211 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.43% 9.26% 8.32% 8.99% 9.00% 7.98% 3.84% -
ROE 7.16% 7.86% 6.70% 7.24% 7.29% 6.49% 2.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 217.60 212.06 197.40 193.24 192.60 189.44 159.92 22.86%
EPS 18.34 19.64 16.42 17.37 17.34 15.12 6.15 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.50 2.45 2.40 2.38 2.33 2.34 6.19%
Adjusted Per Share Value based on latest NOSH - 87,133
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 217.46 212.10 197.29 193.10 192.50 189.19 159.88 22.82%
EPS 18.33 19.64 16.41 17.36 17.33 15.10 6.15 107.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5583 2.5005 2.4487 2.3982 2.3787 2.3269 2.3394 6.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.90 0.88 0.98 0.78 0.69 0.80 0.80 -
P/RPS 0.41 0.41 0.50 0.40 0.36 0.42 0.50 -12.42%
P/EPS 4.91 4.48 5.97 4.49 3.98 5.29 13.01 -47.86%
EY 20.38 22.32 16.75 22.27 25.13 18.90 7.69 91.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.40 0.33 0.29 0.34 0.34 1.95%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 28/02/11 18/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.86 0.85 0.88 0.98 0.75 0.73 0.74 -
P/RPS 0.40 0.40 0.45 0.51 0.39 0.39 0.46 -8.91%
P/EPS 4.69 4.33 5.36 5.64 4.33 4.83 12.04 -46.75%
EY 21.33 23.11 18.66 17.73 23.12 20.71 8.31 87.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.41 0.32 0.31 0.32 4.13%

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