[TRIUMPL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 145.65%
YoY- 631.13%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,101 168,445 167,922 165,032 139,468 141,473 130,234 20.36%
PBT 18,801 19,533 19,510 17,404 7,916 6,796 2,668 266.25%
Tax -4,488 -4,389 -4,392 -4,232 -2,554 -2,104 -1,212 138.77%
NP 14,313 15,144 15,118 13,172 5,362 4,692 1,456 356.98%
-
NP to SH 14,313 15,144 15,118 13,172 5,362 4,692 1,456 356.98%
-
Tax Rate 23.87% 22.47% 22.51% 24.32% 32.26% 30.96% 45.43% -
Total Cost 157,788 153,301 152,804 151,860 134,106 136,781 128,778 14.46%
-
Net Worth 213,605 209,203 207,501 202,981 204,074 202,952 200,200 4.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 213,605 209,203 207,501 202,981 204,074 202,952 200,200 4.40%
NOSH 87,185 87,168 87,185 87,116 87,211 87,103 86,666 0.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.32% 8.99% 9.00% 7.98% 3.84% 3.32% 1.12% -
ROE 6.70% 7.24% 7.29% 6.49% 2.63% 2.31% 0.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.40 193.24 192.60 189.44 159.92 162.42 150.27 19.88%
EPS 16.42 17.37 17.34 15.12 6.15 5.39 1.68 355.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.40 2.38 2.33 2.34 2.33 2.31 3.98%
Adjusted Per Share Value based on latest NOSH - 87,116
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.29 193.10 192.50 189.19 159.88 162.18 149.30 20.35%
EPS 16.41 17.36 17.33 15.10 6.15 5.38 1.67 356.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4487 2.3982 2.3787 2.3269 2.3394 2.3266 2.295 4.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.98 0.78 0.69 0.80 0.80 0.89 1.05 -
P/RPS 0.50 0.40 0.36 0.42 0.50 0.55 0.70 -20.04%
P/EPS 5.97 4.49 3.98 5.29 13.01 16.52 62.50 -79.01%
EY 16.75 22.27 25.13 18.90 7.69 6.05 1.60 376.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.29 0.34 0.34 0.38 0.45 -7.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 18/11/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.88 0.98 0.75 0.73 0.74 0.89 0.74 -
P/RPS 0.45 0.51 0.39 0.39 0.46 0.55 0.49 -5.50%
P/EPS 5.36 5.64 4.33 4.83 12.04 16.52 44.05 -75.35%
EY 18.66 17.73 23.12 20.71 8.31 6.05 2.27 305.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.32 0.31 0.32 0.38 0.32 8.14%

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