[TRIUMPL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.17%
YoY- -35.97%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 157,494 153,072 146,656 130,344 159,824 164,604 164,592 -2.88%
PBT 3,901 3,373 2,720 1,844 6,086 6,853 7,280 -33.95%
Tax -1,615 -1,592 -1,268 -1,544 -2,466 -2,460 -2,404 -23.23%
NP 2,286 1,781 1,452 300 3,620 4,393 4,876 -39.56%
-
NP to SH 2,355 1,837 1,510 348 3,678 4,408 4,870 -38.30%
-
Tax Rate 41.40% 47.20% 46.62% 83.73% 40.52% 35.90% 33.02% -
Total Cost 155,208 151,290 145,204 130,044 156,204 160,210 159,716 -1.88%
-
Net Worth 250,327 247,691 241,252 237,509 236,221 236,142 239,136 3.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 1,166 - -
Div Payout % - - - - - 26.46% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 250,327 247,691 241,252 237,509 236,221 236,142 239,136 3.08%
NOSH 87,222 87,215 86,781 86,999 87,166 87,460 87,275 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.45% 1.16% 0.99% 0.23% 2.26% 2.67% 2.96% -
ROE 0.94% 0.74% 0.63% 0.15% 1.56% 1.87% 2.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.57 175.51 168.99 149.82 183.35 188.20 188.59 -2.84%
EPS 2.70 2.11 1.74 0.40 4.22 5.04 5.58 -38.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 2.87 2.84 2.78 2.73 2.71 2.70 2.74 3.12%
Adjusted Per Share Value based on latest NOSH - 87,232
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.55 175.48 168.12 149.42 183.22 188.70 188.68 -2.88%
EPS 2.70 2.11 1.73 0.40 4.22 5.05 5.58 -38.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
NAPS 2.8697 2.8394 2.7656 2.7227 2.708 2.7071 2.7414 3.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 0.96 0.935 0.70 0.73 0.85 0.88 -
P/RPS 0.54 0.55 0.55 0.47 0.40 0.45 0.47 9.66%
P/EPS 36.11 45.57 53.74 175.00 17.30 16.87 15.77 73.46%
EY 2.77 2.19 1.86 0.57 5.78 5.93 6.34 -42.33%
DY 0.00 0.00 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.34 0.34 0.34 0.26 0.27 0.31 0.32 4.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.99 0.97 0.955 0.93 0.71 0.80 0.76 -
P/RPS 0.55 0.55 0.57 0.62 0.39 0.43 0.40 23.58%
P/EPS 36.67 46.04 54.89 232.50 16.83 15.87 13.62 93.18%
EY 2.73 2.17 1.82 0.43 5.94 6.30 7.34 -48.18%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.34 0.34 0.34 0.34 0.26 0.30 0.28 13.77%

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