[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.49%
YoY- -72.36%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 146,656 130,344 159,824 164,604 164,592 161,340 189,741 -15.79%
PBT 2,720 1,844 6,086 6,853 7,280 7,100 18,599 -72.27%
Tax -1,268 -1,544 -2,466 -2,460 -2,404 -2,724 -4,118 -54.43%
NP 1,452 300 3,620 4,393 4,876 4,376 14,481 -78.44%
-
NP to SH 1,510 348 3,678 4,408 4,870 4,376 14,481 -77.87%
-
Tax Rate 46.62% 83.73% 40.52% 35.90% 33.02% 38.37% 22.14% -
Total Cost 145,204 130,044 156,204 160,210 159,716 156,964 175,260 -11.79%
-
Net Worth 241,252 237,509 236,221 236,142 239,136 232,692 234,555 1.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 1,166 - - - -
Div Payout % - - - 26.46% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,252 237,509 236,221 236,142 239,136 232,692 234,555 1.89%
NOSH 86,781 86,999 87,166 87,460 87,275 86,825 87,195 -0.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.99% 0.23% 2.26% 2.67% 2.96% 2.71% 7.63% -
ROE 0.63% 0.15% 1.56% 1.87% 2.04% 1.88% 6.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 168.99 149.82 183.35 188.20 188.59 185.82 217.60 -15.52%
EPS 1.74 0.40 4.22 5.04 5.58 5.04 16.61 -77.80%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 2.78 2.73 2.71 2.70 2.74 2.68 2.69 2.22%
Adjusted Per Share Value based on latest NOSH - 88,877
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 168.12 149.42 183.22 188.70 188.68 184.95 217.51 -15.79%
EPS 1.73 0.40 4.22 5.05 5.58 5.02 16.60 -77.88%
DPS 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
NAPS 2.7656 2.7227 2.708 2.7071 2.7414 2.6675 2.6889 1.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.935 0.70 0.73 0.85 0.88 0.84 0.90 -
P/RPS 0.55 0.47 0.40 0.45 0.47 0.45 0.41 21.65%
P/EPS 53.74 175.00 17.30 16.87 15.77 16.67 5.42 362.17%
EY 1.86 0.57 5.78 5.93 6.34 6.00 18.45 -78.36%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.27 0.31 0.32 0.31 0.33 2.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.955 0.93 0.71 0.80 0.76 0.78 0.85 -
P/RPS 0.57 0.62 0.39 0.43 0.40 0.42 0.39 28.81%
P/EPS 54.89 232.50 16.83 15.87 13.62 15.48 5.12 386.90%
EY 1.82 0.43 5.94 6.30 7.34 6.46 19.54 -79.48%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.26 0.30 0.28 0.29 0.32 4.12%

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