[TRIUMPL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 107.12%
YoY- -18.6%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 42,703 41,258 33,363 40,988 36,505 28,612 29,968 26.71%
PBT 5,404 4,351 2,819 3,763 1,969 -635 755 272.74%
Tax -1,138 -1,058 -976 -971 -621 15 -463 82.42%
NP 4,266 3,293 1,843 2,792 1,348 -620 292 500.56%
-
NP to SH 4,266 3,293 1,843 2,792 1,348 -620 292 500.56%
-
Tax Rate 21.06% 24.32% 34.62% 25.80% 31.54% - 61.32% -
Total Cost 38,437 37,965 31,520 38,196 35,157 29,232 29,676 18.87%
-
Net Worth 207,629 202,981 174,027 203,292 200,895 200,845 175,686 11.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 878 -
Div Payout % - - - - - - 300.83% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 207,629 202,981 174,027 203,292 200,895 200,845 175,686 11.81%
NOSH 87,239 87,116 87,013 87,249 86,967 87,323 87,843 -0.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.99% 7.98% 5.52% 6.81% 3.69% -2.17% 0.97% -
ROE 2.05% 1.62% 1.06% 1.37% 0.67% -0.31% 0.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.95 47.36 38.34 46.98 41.98 32.77 34.12 27.28%
EPS 4.89 3.78 2.11 3.20 1.55 -0.71 0.33 506.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.38 2.33 2.00 2.33 2.31 2.30 2.00 12.33%
Adjusted Per Share Value based on latest NOSH - 87,249
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.95 47.30 38.25 46.99 41.85 32.80 34.35 26.71%
EPS 4.89 3.77 2.11 3.20 1.55 -0.71 0.33 506.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 2.3802 2.3269 1.995 2.3305 2.303 2.3024 2.014 11.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.80 0.80 0.89 1.05 0.90 1.20 -
P/RPS 1.41 1.69 2.09 1.89 2.50 2.75 3.52 -45.75%
P/EPS 14.11 21.16 37.77 27.81 67.74 -126.76 361.00 -88.55%
EY 7.09 4.73 2.65 3.60 1.48 -0.79 0.28 767.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.29 0.34 0.40 0.38 0.45 0.39 0.60 -38.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 27/02/09 -
Price 0.75 0.73 0.74 0.89 0.74 0.75 0.90 -
P/RPS 1.53 1.54 1.93 1.89 1.76 2.29 2.64 -30.55%
P/EPS 15.34 19.31 34.94 27.81 47.74 -105.63 270.75 -85.32%
EY 6.52 5.18 2.86 3.60 2.09 -0.95 0.37 580.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.32 0.31 0.37 0.38 0.32 0.33 0.45 -20.38%

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