[TRIUMPL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -106.53%
YoY- -126.19%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 139,468 106,105 65,117 28,612 156,160 126,192 83,817 40.28%
PBT 7,916 5,097 1,334 -635 13,165 12,409 7,814 0.86%
Tax -2,554 -1,578 -606 15 -3,677 -3,214 -2,049 15.77%
NP 5,362 3,519 728 -620 9,488 9,195 5,765 -4.70%
-
NP to SH 5,362 3,519 728 -620 9,488 9,195 5,765 -4.70%
-
Tax Rate 32.26% 30.96% 45.43% - 27.93% 25.90% 26.22% -
Total Cost 134,106 102,586 64,389 29,232 146,672 116,997 78,052 43.31%
-
Net Worth 204,074 202,952 200,200 200,845 199,660 198,716 195,364 2.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 871 - - -
Div Payout % - - - - 9.19% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 204,074 202,952 200,200 200,845 199,660 198,716 195,364 2.94%
NOSH 87,211 87,103 86,666 87,323 87,188 87,156 87,216 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.84% 3.32% 1.12% -2.17% 6.08% 7.29% 6.88% -
ROE 2.63% 1.73% 0.36% -0.31% 4.75% 4.63% 2.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.92 121.81 75.13 32.77 179.11 144.79 96.10 40.29%
EPS 6.15 4.04 0.84 -0.71 10.88 10.55 6.61 -4.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.34 2.33 2.31 2.30 2.29 2.28 2.24 2.94%
Adjusted Per Share Value based on latest NOSH - 87,323
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.88 121.64 74.65 32.80 179.02 144.66 96.09 40.28%
EPS 6.15 4.03 0.83 -0.71 10.88 10.54 6.61 -4.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.3394 2.3266 2.295 2.3024 2.2888 2.278 2.2396 2.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.89 1.05 0.90 1.20 1.10 0.95 -
P/RPS 0.50 0.73 1.40 2.75 0.67 0.76 0.99 -36.50%
P/EPS 13.01 22.03 125.00 -126.76 11.03 10.43 14.37 -6.39%
EY 7.69 4.54 0.80 -0.79 9.07 9.59 6.96 6.85%
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.34 0.38 0.45 0.39 0.52 0.48 0.42 -13.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 27/05/09 27/02/09 18/11/08 22/08/08 -
Price 0.74 0.89 0.74 0.75 0.90 0.90 0.95 -
P/RPS 0.46 0.73 0.98 2.29 0.50 0.62 0.99 -39.92%
P/EPS 12.04 22.03 88.10 -105.63 8.27 8.53 14.37 -11.09%
EY 8.31 4.54 1.14 -0.95 12.09 11.72 6.96 12.50%
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.32 0.38 0.32 0.33 0.39 0.39 0.42 -16.53%

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