[TRIUMPL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -57.18%
YoY- -84.59%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,476 40,742 32,586 36,371 41,157 41,961 40,335 1.87%
PBT 1,170 899 461 946 1,500 1,865 1,775 -24.24%
Tax -560 -248 -386 -621 -643 -521 -681 -12.21%
NP 610 651 75 325 857 1,344 1,094 -32.23%
-
NP to SH 623 668 87 373 871 1,341 1,094 -31.27%
-
Tax Rate 47.86% 27.59% 83.73% 65.64% 42.87% 27.94% 38.37% -
Total Cost 40,866 40,091 32,511 36,046 40,300 40,617 39,241 2.73%
-
Net Worth 249,199 241,174 237,509 234,646 239,969 238,593 232,692 4.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 249,199 241,174 237,509 234,646 239,969 238,593 232,692 4.67%
NOSH 87,746 86,753 86,999 86,585 88,877 87,077 86,825 0.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.47% 1.60% 0.23% 0.89% 2.08% 3.20% 2.71% -
ROE 0.25% 0.28% 0.04% 0.16% 0.36% 0.56% 0.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.27 46.96 37.46 42.01 46.31 48.19 46.46 1.15%
EPS 0.71 0.77 0.10 0.43 0.98 1.54 1.26 -31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.78 2.73 2.71 2.70 2.74 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 86,585
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.55 46.71 37.36 41.69 47.18 48.10 46.24 1.87%
EPS 0.71 0.77 0.10 0.43 1.00 1.54 1.25 -31.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8567 2.7647 2.7227 2.6899 2.7509 2.7352 2.6675 4.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.96 0.935 0.70 0.73 0.85 0.88 0.84 -
P/RPS 2.03 1.99 1.87 1.74 1.84 1.83 1.81 7.93%
P/EPS 135.21 121.43 700.00 169.46 86.73 57.14 66.67 60.15%
EY 0.74 0.82 0.14 0.59 1.15 1.75 1.50 -37.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.26 0.27 0.31 0.32 0.31 6.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 29/05/12 -
Price 0.97 0.955 0.93 0.71 0.80 0.76 0.78 -
P/RPS 2.05 2.03 2.48 1.69 1.73 1.58 1.68 14.17%
P/EPS 136.62 124.03 930.00 164.81 81.63 49.35 61.90 69.43%
EY 0.73 0.81 0.11 0.61 1.23 2.03 1.62 -41.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.26 0.30 0.28 0.29 11.17%

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