[TRIUMPL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.52%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 157,494 114,804 73,328 32,586 159,824 123,453 82,296 53.96%
PBT 3,901 2,530 1,360 461 6,086 5,140 3,640 4.71%
Tax -1,615 -1,194 -634 -386 -2,466 -1,845 -1,202 21.69%
NP 2,286 1,336 726 75 3,620 3,295 2,438 -4.18%
-
NP to SH 2,355 1,378 755 87 3,678 3,306 2,435 -2.19%
-
Tax Rate 41.40% 47.19% 46.62% 83.73% 40.52% 35.89% 33.02% -
Total Cost 155,208 113,468 72,602 32,511 156,204 120,158 79,858 55.55%
-
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 - - - - - 874 - -
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% 0.56% 0.31% 0.04% 1.56% 1.40% 1.02% -
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 180.57 131.63 84.50 37.46 183.35 141.15 94.29 54.03%
EPS 2.70 1.58 0.87 0.10 4.22 3.78 2.79 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 - 87,746
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.55 131.61 84.06 37.36 183.22 141.52 94.34 53.96%
EPS 2.70 1.58 0.87 0.10 4.22 3.79 2.79 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 0.73 1.11 1.87 0.40 0.60 0.93 -30.33%
P/EPS 36.11 60.76 107.47 700.00 17.30 22.49 31.54 9.41%
EY 2.77 1.65 0.93 0.14 5.78 4.45 3.17 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 1.18 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 0.74 1.13 2.48 0.39 0.57 0.81 -22.69%
P/EPS 36.67 61.39 109.77 930.00 16.83 21.16 27.24 21.85%
EY 2.73 1.63 0.91 0.11 5.94 4.73 3.67 -17.85%
DY 0.00 0.00 0.00 0.00 0.00 1.25 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