[TRIUMPL] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.95%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 48,592 46,255 45,767 42,373 42,703 41,258 33,363 28.57%
PBT 4,750 5,090 4,151 4,895 5,404 4,351 2,819 41.73%
Tax -1,040 -806 -1,196 -1,096 -1,138 -1,058 -976 4.33%
NP 3,710 4,284 2,955 3,799 4,266 3,293 1,843 59.63%
-
NP to SH 3,710 4,284 2,955 3,799 4,266 3,293 1,843 59.63%
-
Tax Rate 21.89% 15.83% 28.81% 22.39% 21.06% 24.32% 34.62% -
Total Cost 44,882 41,971 42,812 38,574 38,437 37,965 31,520 26.64%
-
Net Worth 222,948 218,126 174,504 209,119 207,629 202,981 174,027 18.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 222,948 218,126 174,504 209,119 207,629 202,981 174,027 18.01%
NOSH 87,089 87,250 87,252 87,133 87,239 87,116 87,013 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.64% 9.26% 6.46% 8.97% 9.99% 7.98% 5.52% -
ROE 1.66% 1.96% 1.69% 1.82% 2.05% 1.62% 1.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.80 53.01 52.45 48.63 48.95 47.36 38.34 28.51%
EPS 4.26 4.91 3.39 4.36 4.89 3.78 2.11 59.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.50 2.00 2.40 2.38 2.33 2.00 17.94%
Adjusted Per Share Value based on latest NOSH - 87,133
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.70 53.03 52.47 48.57 48.95 47.30 38.25 28.56%
EPS 4.25 4.91 3.39 4.36 4.89 3.77 2.11 59.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5558 2.5005 2.0005 2.3973 2.3802 2.3269 1.995 18.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.90 0.88 0.98 0.78 0.69 0.80 0.80 -
P/RPS 1.61 1.66 1.87 1.60 1.41 1.69 2.09 -16.00%
P/EPS 21.13 17.92 28.94 17.89 14.11 21.16 37.77 -32.17%
EY 4.73 5.58 3.46 5.59 7.09 4.73 2.65 47.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.49 0.33 0.29 0.34 0.40 -8.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 28/02/11 18/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.86 0.85 0.88 0.98 0.75 0.73 0.74 -
P/RPS 1.54 1.60 1.68 2.02 1.53 1.54 1.93 -14.00%
P/EPS 20.19 17.31 25.98 22.48 15.34 19.31 34.94 -30.69%
EY 4.95 5.78 3.85 4.45 6.52 5.18 2.86 44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.44 0.41 0.32 0.31 0.37 -5.49%

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