[TRIUMPL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.21%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 164,604 164,592 161,340 189,741 196,229 189,694 185,020 -7.47%
PBT 6,853 7,280 7,100 18,599 20,386 19,680 20,360 -51.51%
Tax -2,460 -2,404 -2,724 -4,118 -4,436 -3,692 -3,224 -16.45%
NP 4,393 4,876 4,376 14,481 15,950 15,988 17,136 -59.54%
-
NP to SH 4,408 4,870 4,376 14,481 15,950 15,988 17,136 -59.45%
-
Tax Rate 35.90% 33.02% 38.37% 22.14% 21.76% 18.76% 15.83% -
Total Cost 160,210 159,716 156,964 175,260 180,278 173,706 167,884 -3.06%
-
Net Worth 236,142 239,136 232,692 234,555 232,679 223,169 218,126 5.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,166 - - - - - - -
Div Payout % 26.46% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 236,142 239,136 232,692 234,555 232,679 223,169 218,126 5.41%
NOSH 87,460 87,275 86,825 87,195 87,145 87,175 87,250 0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.67% 2.96% 2.71% 7.63% 8.13% 8.43% 9.26% -
ROE 1.87% 2.04% 1.88% 6.17% 6.86% 7.16% 7.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 188.20 188.59 185.82 217.60 225.17 217.60 212.06 -7.62%
EPS 5.04 5.58 5.04 16.61 18.29 18.34 19.64 -59.51%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.74 2.68 2.69 2.67 2.56 2.50 5.24%
Adjusted Per Share Value based on latest NOSH - 87,127
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 188.70 188.68 184.95 217.51 224.95 217.46 212.10 -7.47%
EPS 5.05 5.58 5.02 16.60 18.29 18.33 19.64 -59.46%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7071 2.7414 2.6675 2.6889 2.6674 2.5583 2.5005 5.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.85 0.88 0.84 0.90 0.85 0.90 0.88 -
P/RPS 0.45 0.47 0.45 0.41 0.38 0.41 0.41 6.38%
P/EPS 16.87 15.77 16.67 5.42 4.64 4.91 4.48 141.45%
EY 5.93 6.34 6.00 18.45 21.53 20.38 22.32 -58.57%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.33 0.32 0.35 0.35 -7.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 23/05/11 -
Price 0.80 0.76 0.78 0.85 0.80 0.86 0.85 -
P/RPS 0.43 0.40 0.42 0.39 0.36 0.40 0.40 4.92%
P/EPS 15.87 13.62 15.48 5.12 4.37 4.69 4.33 137.15%
EY 6.30 7.34 6.46 19.54 22.88 21.33 23.11 -57.85%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.32 0.30 0.34 0.34 -7.98%

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