[TRIUMPL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.25%
YoY- -74.6%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 114,804 73,328 32,586 159,824 123,453 82,296 40,335 100.71%
PBT 2,530 1,360 461 6,086 5,140 3,640 1,775 26.62%
Tax -1,194 -634 -386 -2,466 -1,845 -1,202 -681 45.35%
NP 1,336 726 75 3,620 3,295 2,438 1,094 14.23%
-
NP to SH 1,378 755 87 3,678 3,306 2,435 1,094 16.61%
-
Tax Rate 47.19% 46.62% 83.73% 40.52% 35.89% 33.02% 38.37% -
Total Cost 113,468 72,602 32,511 156,204 120,158 79,858 39,241 102.83%
-
Net Worth 247,691 241,252 237,509 236,221 236,142 239,136 232,692 4.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 874 - - -
Div Payout % - - - - 26.46% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 247,691 241,252 237,509 236,221 236,142 239,136 232,692 4.24%
NOSH 87,215 86,781 86,999 87,166 87,460 87,275 86,825 0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.16% 0.99% 0.23% 2.26% 2.67% 2.96% 2.71% -
ROE 0.56% 0.31% 0.04% 1.56% 1.40% 1.02% 0.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.63 84.50 37.46 183.35 141.15 94.29 46.46 100.09%
EPS 1.58 0.87 0.10 4.22 3.78 2.79 1.26 16.26%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.84 2.78 2.73 2.71 2.70 2.74 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 86,585
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.61 84.06 37.36 183.22 141.52 94.34 46.24 100.71%
EPS 1.58 0.87 0.10 4.22 3.79 2.79 1.25 16.88%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.8394 2.7656 2.7227 2.708 2.7071 2.7414 2.6675 4.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.96 0.935 0.70 0.73 0.85 0.88 0.84 -
P/RPS 0.73 1.11 1.87 0.40 0.60 0.93 1.81 -45.38%
P/EPS 60.76 107.47 700.00 17.30 22.49 31.54 66.67 -5.99%
EY 1.65 0.93 0.14 5.78 4.45 3.17 1.50 6.55%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.34 0.34 0.26 0.27 0.31 0.32 0.31 6.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 29/05/12 -
Price 0.97 0.955 0.93 0.71 0.80 0.76 0.78 -
P/RPS 0.74 1.13 2.48 0.39 0.57 0.81 1.68 -42.07%
P/EPS 61.39 109.77 930.00 16.83 21.16 27.24 61.90 -0.54%
EY 1.63 0.91 0.11 5.94 4.73 3.67 1.62 0.41%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.26 0.30 0.28 0.29 11.17%

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