[TRIUMPL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 21.05%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 123,453 82,296 40,335 189,741 147,172 94,847 46,255 92.06%
PBT 5,140 3,640 1,775 18,599 15,290 9,840 5,090 0.65%
Tax -1,845 -1,202 -681 -4,118 -3,327 -1,846 -806 73.42%
NP 3,295 2,438 1,094 14,481 11,963 7,994 4,284 -16.01%
-
NP to SH 3,306 2,435 1,094 14,481 11,963 7,994 4,284 -15.82%
-
Tax Rate 35.89% 33.02% 38.37% 22.14% 21.76% 18.76% 15.83% -
Total Cost 120,158 79,858 39,241 175,260 135,209 86,853 41,971 101.23%
-
Net Worth 236,142 239,136 232,692 234,555 232,679 223,169 218,126 5.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 874 - - - - - - -
Div Payout % 26.46% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 236,142 239,136 232,692 234,555 232,679 223,169 218,126 5.41%
NOSH 87,460 87,275 86,825 87,195 87,145 87,175 87,250 0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.67% 2.96% 2.71% 7.63% 8.13% 8.43% 9.26% -
ROE 1.40% 1.02% 0.47% 6.17% 5.14% 3.58% 1.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 141.15 94.29 46.46 217.60 168.88 108.80 53.01 91.76%
EPS 3.78 2.79 1.26 16.61 13.72 9.17 4.91 -15.96%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.74 2.68 2.69 2.67 2.56 2.50 5.24%
Adjusted Per Share Value based on latest NOSH - 87,127
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 141.52 94.34 46.24 217.51 168.71 108.73 53.03 92.05%
EPS 3.79 2.79 1.25 16.60 13.71 9.16 4.91 -15.81%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7071 2.7414 2.6675 2.6889 2.6674 2.5583 2.5005 5.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.85 0.88 0.84 0.90 0.85 0.90 0.88 -
P/RPS 0.60 0.93 1.81 0.41 0.50 0.83 1.66 -49.16%
P/EPS 22.49 31.54 66.67 5.42 6.19 9.81 17.92 16.30%
EY 4.45 3.17 1.50 18.45 16.15 10.19 5.58 -13.96%
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.33 0.32 0.35 0.35 -7.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 23/05/11 -
Price 0.80 0.76 0.78 0.85 0.80 0.86 0.85 -
P/RPS 0.57 0.81 1.68 0.39 0.47 0.79 1.60 -49.65%
P/EPS 21.16 27.24 61.90 5.12 5.83 9.38 17.31 14.28%
EY 4.73 3.67 1.62 19.54 17.16 10.66 5.78 -12.47%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.32 0.30 0.34 0.34 -7.98%

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