[TRIUMPL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 52.37%
YoY- -43.49%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 126,334 83,961 41,258 139,468 106,105 65,117 28,612 168.89%
PBT 14,650 9,755 4,351 7,916 5,097 1,334 -635 -
Tax -3,292 -2,196 -1,058 -2,554 -1,578 -606 15 -
NP 11,358 7,559 3,293 5,362 3,519 728 -620 -
-
NP to SH 11,358 7,559 3,293 5,362 3,519 728 -620 -
-
Tax Rate 22.47% 22.51% 24.32% 32.26% 30.96% 45.43% - -
Total Cost 114,976 76,402 37,965 134,106 102,586 64,389 29,232 148.96%
-
Net Worth 209,203 207,501 202,981 204,074 202,952 200,200 200,845 2.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,203 207,501 202,981 204,074 202,952 200,200 200,845 2.75%
NOSH 87,168 87,185 87,116 87,211 87,103 86,666 87,323 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.99% 9.00% 7.98% 3.84% 3.32% 1.12% -2.17% -
ROE 5.43% 3.64% 1.62% 2.63% 1.73% 0.36% -0.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.93 96.30 47.36 159.92 121.81 75.13 32.77 169.19%
EPS 13.03 8.67 3.78 6.15 4.04 0.84 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.33 2.34 2.33 2.31 2.30 2.87%
Adjusted Per Share Value based on latest NOSH - 87,013
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.83 96.25 47.30 159.88 121.64 74.65 32.80 168.90%
EPS 13.02 8.67 3.77 6.15 4.03 0.83 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3982 2.3787 2.3269 2.3394 2.3266 2.295 2.3024 2.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.78 0.69 0.80 0.80 0.89 1.05 0.90 -
P/RPS 0.54 0.72 1.69 0.50 0.73 1.40 2.75 -66.18%
P/EPS 5.99 7.96 21.16 13.01 22.03 125.00 -126.76 -
EY 16.71 12.57 4.73 7.69 4.54 0.80 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.34 0.34 0.38 0.45 0.39 -10.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 -
Price 0.98 0.75 0.73 0.74 0.89 0.74 0.75 -
P/RPS 0.68 0.78 1.54 0.46 0.73 0.98 2.29 -55.45%
P/EPS 7.52 8.65 19.31 12.04 22.03 88.10 -105.63 -
EY 13.30 11.56 5.18 8.31 4.54 1.14 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.31 0.32 0.38 0.32 0.33 15.55%

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