[TRIUMPL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 49.65%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,296 40,335 189,741 147,172 94,847 46,255 172,101 -38.87%
PBT 3,640 1,775 18,599 15,290 9,840 5,090 18,801 -66.56%
Tax -1,202 -681 -4,118 -3,327 -1,846 -806 -4,488 -58.48%
NP 2,438 1,094 14,481 11,963 7,994 4,284 14,313 -69.30%
-
NP to SH 2,435 1,094 14,481 11,963 7,994 4,284 14,313 -69.33%
-
Tax Rate 33.02% 38.37% 22.14% 21.76% 18.76% 15.83% 23.87% -
Total Cost 79,858 39,241 175,260 135,209 86,853 41,971 157,788 -36.51%
-
Net Worth 239,136 232,692 234,555 232,679 223,169 218,126 213,605 7.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 239,136 232,692 234,555 232,679 223,169 218,126 213,605 7.82%
NOSH 87,275 86,825 87,195 87,145 87,175 87,250 87,185 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.96% 2.71% 7.63% 8.13% 8.43% 9.26% 8.32% -
ROE 1.02% 0.47% 6.17% 5.14% 3.58% 1.96% 6.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.29 46.46 217.60 168.88 108.80 53.01 197.40 -38.92%
EPS 2.79 1.26 16.61 13.72 9.17 4.91 16.42 -69.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.68 2.69 2.67 2.56 2.50 2.45 7.75%
Adjusted Per Share Value based on latest NOSH - 87,087
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.34 46.24 217.51 168.71 108.73 53.03 197.29 -38.87%
EPS 2.79 1.25 16.60 13.71 9.16 4.91 16.41 -69.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7414 2.6675 2.6889 2.6674 2.5583 2.5005 2.4487 7.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.84 0.90 0.85 0.90 0.88 0.98 -
P/RPS 0.93 1.81 0.41 0.50 0.83 1.66 0.50 51.30%
P/EPS 31.54 66.67 5.42 6.19 9.81 17.92 5.97 203.64%
EY 3.17 1.50 18.45 16.15 10.19 5.58 16.75 -67.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.33 0.32 0.35 0.35 0.40 -13.83%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 23/05/11 28/02/11 -
Price 0.76 0.78 0.85 0.80 0.86 0.85 0.88 -
P/RPS 0.81 1.68 0.39 0.47 0.79 1.60 0.45 48.02%
P/EPS 27.24 61.90 5.12 5.83 9.38 17.31 5.36 195.88%
EY 3.67 1.62 19.54 17.16 10.66 5.78 18.66 -66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.32 0.30 0.34 0.34 0.36 -15.43%

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