[TRIUMPL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 19.72%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 189,741 196,229 189,694 185,020 172,101 168,445 167,922 8.46%
PBT 18,599 20,386 19,680 20,360 18,801 19,533 19,510 -3.12%
Tax -4,118 -4,436 -3,692 -3,224 -4,488 -4,389 -4,392 -4.19%
NP 14,481 15,950 15,988 17,136 14,313 15,144 15,118 -2.82%
-
NP to SH 14,481 15,950 15,988 17,136 14,313 15,144 15,118 -2.82%
-
Tax Rate 22.14% 21.76% 18.76% 15.83% 23.87% 22.47% 22.51% -
Total Cost 175,260 180,278 173,706 167,884 157,788 153,301 152,804 9.54%
-
Net Worth 234,555 232,679 223,169 218,126 213,605 209,203 207,501 8.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 234,555 232,679 223,169 218,126 213,605 209,203 207,501 8.48%
NOSH 87,195 87,145 87,175 87,250 87,185 87,168 87,185 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.63% 8.13% 8.43% 9.26% 8.32% 8.99% 9.00% -
ROE 6.17% 6.86% 7.16% 7.86% 6.70% 7.24% 7.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 217.60 225.17 217.60 212.06 197.40 193.24 192.60 8.45%
EPS 16.61 18.29 18.34 19.64 16.42 17.37 17.34 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.67 2.56 2.50 2.45 2.40 2.38 8.48%
Adjusted Per Share Value based on latest NOSH - 87,250
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 217.51 224.95 217.46 212.10 197.29 193.10 192.50 8.45%
EPS 16.60 18.29 18.33 19.64 16.41 17.36 17.33 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6889 2.6674 2.5583 2.5005 2.4487 2.3982 2.3787 8.49%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.90 0.85 0.90 0.88 0.98 0.78 0.69 -
P/RPS 0.41 0.38 0.41 0.41 0.50 0.40 0.36 9.03%
P/EPS 5.42 4.64 4.91 4.48 5.97 4.49 3.98 22.79%
EY 18.45 21.53 20.38 22.32 16.75 22.27 25.13 -18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.35 0.35 0.40 0.33 0.29 8.97%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 26/08/11 23/05/11 28/02/11 18/11/10 26/08/10 -
Price 0.85 0.80 0.86 0.85 0.88 0.98 0.75 -
P/RPS 0.39 0.36 0.40 0.40 0.45 0.51 0.39 0.00%
P/EPS 5.12 4.37 4.69 4.33 5.36 5.64 4.33 11.78%
EY 19.54 22.88 21.33 23.11 18.66 17.73 23.12 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.34 0.34 0.36 0.41 0.32 0.00%

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