[TRIUMPL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.82%
YoY- 161.93%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,690 41,476 40,742 32,586 36,371 41,157 41,961 1.15%
PBT 1,371 1,170 899 461 946 1,500 1,865 -18.50%
Tax -421 -560 -248 -386 -621 -643 -521 -13.21%
NP 950 610 651 75 325 857 1,344 -20.59%
-
NP to SH 977 623 668 87 373 871 1,341 -18.98%
-
Tax Rate 30.71% 47.86% 27.59% 83.73% 65.64% 42.87% 27.94% -
Total Cost 41,740 40,866 40,091 32,511 36,046 40,300 40,617 1.82%
-
Net Worth 250,356 249,199 241,174 237,509 234,646 239,969 238,593 3.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 250,356 249,199 241,174 237,509 234,646 239,969 238,593 3.25%
NOSH 87,232 87,746 86,753 86,999 86,585 88,877 87,077 0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.23% 1.47% 1.60% 0.23% 0.89% 2.08% 3.20% -
ROE 0.39% 0.25% 0.28% 0.04% 0.16% 0.36% 0.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.94 47.27 46.96 37.46 42.01 46.31 48.19 1.03%
EPS 1.12 0.71 0.77 0.10 0.43 0.98 1.54 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.84 2.78 2.73 2.71 2.70 2.74 3.12%
Adjusted Per Share Value based on latest NOSH - 87,232
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.94 47.55 46.71 37.36 41.69 47.18 48.10 1.15%
EPS 1.12 0.71 0.77 0.10 0.43 1.00 1.54 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.8567 2.7647 2.7227 2.6899 2.7509 2.7352 3.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 0.96 0.935 0.70 0.73 0.85 0.88 -
P/RPS 1.99 2.03 1.99 1.87 1.74 1.84 1.83 5.73%
P/EPS 87.05 135.21 121.43 700.00 169.46 86.73 57.14 32.29%
EY 1.15 0.74 0.82 0.14 0.59 1.15 1.75 -24.35%
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 0.27 0.31 0.32 4.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.99 0.97 0.955 0.93 0.71 0.80 0.76 -
P/RPS 2.02 2.05 2.03 2.48 1.69 1.73 1.58 17.74%
P/EPS 88.39 136.62 124.03 930.00 164.81 81.63 49.35 47.32%
EY 1.13 0.73 0.81 0.11 0.61 1.23 2.03 -32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.34 0.26 0.30 0.28 13.77%

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