[TRIUMPL] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.98%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 41,961 40,335 42,569 52,325 48,592 46,255 45,767 -5.62%
PBT 1,865 1,775 3,180 5,450 4,750 5,090 4,151 -41.36%
Tax -521 -681 -760 -1,481 -1,040 -806 -1,196 -42.56%
NP 1,344 1,094 2,420 3,969 3,710 4,284 2,955 -40.88%
-
NP to SH 1,341 1,094 2,420 3,969 3,710 4,284 2,955 -40.97%
-
Tax Rate 27.94% 38.37% 23.90% 27.17% 21.89% 15.83% 28.81% -
Total Cost 40,617 39,241 40,149 48,356 44,882 41,971 42,812 -3.45%
-
Net Worth 238,593 232,692 235,244 232,524 222,948 218,126 174,504 23.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 238,593 232,692 235,244 232,524 222,948 218,126 174,504 23.21%
NOSH 87,077 86,825 87,127 87,087 87,089 87,250 87,252 -0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.20% 2.71% 5.68% 7.59% 7.64% 9.26% 6.46% -
ROE 0.56% 0.47% 1.03% 1.71% 1.66% 1.96% 1.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.19 46.46 48.86 60.08 55.80 53.01 52.45 -5.49%
EPS 1.54 1.26 2.78 4.55 4.26 4.91 3.39 -40.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.68 2.70 2.67 2.56 2.50 2.00 23.37%
Adjusted Per Share Value based on latest NOSH - 87,087
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.10 46.24 48.80 59.98 55.70 53.03 52.47 -5.63%
EPS 1.54 1.25 2.77 4.55 4.25 4.91 3.39 -40.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7352 2.6675 2.6968 2.6656 2.5558 2.5005 2.0005 23.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.84 0.90 0.85 0.90 0.88 0.98 -
P/RPS 1.83 1.81 1.84 1.41 1.61 1.66 1.87 -1.43%
P/EPS 57.14 66.67 32.40 18.65 21.13 17.92 28.94 57.44%
EY 1.75 1.50 3.09 5.36 4.73 5.58 3.46 -36.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.33 0.32 0.35 0.35 0.49 -24.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 23/05/11 28/02/11 -
Price 0.76 0.78 0.85 0.80 0.86 0.85 0.88 -
P/RPS 1.58 1.68 1.74 1.33 1.54 1.60 1.68 -4.01%
P/EPS 49.35 61.90 30.60 17.55 20.19 17.31 25.98 53.43%
EY 2.03 1.62 3.27 5.70 4.95 5.78 3.85 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.31 0.30 0.34 0.34 0.44 -26.03%

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