[TRIUMPL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.45%
YoY- -74.46%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 159,824 123,453 82,296 40,335 189,741 147,172 94,847 41.38%
PBT 6,086 5,140 3,640 1,775 18,599 15,290 9,840 -27.30%
Tax -2,466 -1,845 -1,202 -681 -4,118 -3,327 -1,846 21.18%
NP 3,620 3,295 2,438 1,094 14,481 11,963 7,994 -40.88%
-
NP to SH 3,678 3,306 2,435 1,094 14,481 11,963 7,994 -40.26%
-
Tax Rate 40.52% 35.89% 33.02% 38.37% 22.14% 21.76% 18.76% -
Total Cost 156,204 120,158 79,858 39,241 175,260 135,209 86,853 47.62%
-
Net Worth 236,221 236,142 239,136 232,692 234,555 232,679 223,169 3.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 874 - - - - - -
Div Payout % - 26.46% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 236,221 236,142 239,136 232,692 234,555 232,679 223,169 3.84%
NOSH 87,166 87,460 87,275 86,825 87,195 87,145 87,175 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.26% 2.67% 2.96% 2.71% 7.63% 8.13% 8.43% -
ROE 1.56% 1.40% 1.02% 0.47% 6.17% 5.14% 3.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.35 141.15 94.29 46.46 217.60 168.88 108.80 41.38%
EPS 4.22 3.78 2.79 1.26 16.61 13.72 9.17 -40.25%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.70 2.74 2.68 2.69 2.67 2.56 3.85%
Adjusted Per Share Value based on latest NOSH - 86,825
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.22 141.52 94.34 46.24 217.51 168.71 108.73 41.38%
EPS 4.22 3.79 2.79 1.25 16.60 13.71 9.16 -40.20%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.708 2.7071 2.7414 2.6675 2.6889 2.6674 2.5583 3.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.73 0.85 0.88 0.84 0.90 0.85 0.90 -
P/RPS 0.40 0.60 0.93 1.81 0.41 0.50 0.83 -38.39%
P/EPS 17.30 22.49 31.54 66.67 5.42 6.19 9.81 45.71%
EY 5.78 4.45 3.17 1.50 18.45 16.15 10.19 -31.35%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.31 0.33 0.32 0.35 -15.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 -
Price 0.71 0.80 0.76 0.78 0.85 0.80 0.86 -
P/RPS 0.39 0.57 0.81 1.68 0.39 0.47 0.79 -37.40%
P/EPS 16.83 21.16 27.24 61.90 5.12 5.83 9.38 47.39%
EY 5.94 4.73 3.67 1.62 19.54 17.16 10.66 -32.16%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.29 0.32 0.30 0.34 -16.30%

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