[TRIUMPL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.44%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 137,460 147,025 156,160 161,855 164,757 162,171 161,747 -10.28%
PBT 6,684 9,320 13,164 14,762 15,330 16,281 16,072 -44.31%
Tax -2,234 -2,820 -3,677 -3,847 -4,142 -4,318 -4,357 -35.96%
NP 4,450 6,500 9,487 10,915 11,188 11,963 11,715 -47.58%
-
NP to SH 4,450 6,500 9,487 10,915 11,188 11,963 11,715 -47.58%
-
Tax Rate 33.42% 30.26% 27.93% 26.06% 27.02% 26.52% 27.11% -
Total Cost 133,010 140,525 146,673 150,940 153,569 150,208 150,032 -7.72%
-
Net Worth 200,895 200,845 175,686 198,992 195,167 188,837 174,585 9.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 878 878 878 2,182 2,182 2,182 2,182 -45.52%
Div Payout % 19.74% 13.51% 9.26% 19.99% 19.51% 18.24% 18.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 200,895 200,845 175,686 198,992 195,167 188,837 174,585 9.81%
NOSH 86,967 87,323 87,843 87,277 87,128 87,022 87,292 -0.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.24% 4.42% 6.08% 6.74% 6.79% 7.38% 7.24% -
ROE 2.22% 3.24% 5.40% 5.49% 5.73% 6.34% 6.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 158.06 168.37 177.77 185.45 189.10 186.36 185.29 -10.06%
EPS 5.12 7.44 10.80 12.51 12.84 13.75 13.42 -47.42%
DPS 1.00 1.00 1.00 2.50 2.50 2.50 2.50 -45.74%
NAPS 2.31 2.30 2.00 2.28 2.24 2.17 2.00 10.09%
Adjusted Per Share Value based on latest NOSH - 87,277
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 157.58 168.54 179.02 185.55 188.87 185.91 185.42 -10.28%
EPS 5.10 7.45 10.88 12.51 12.83 13.71 13.43 -47.59%
DPS 1.01 1.01 1.01 2.50 2.50 2.50 2.50 -45.38%
NAPS 2.303 2.3024 2.014 2.2812 2.2373 2.1648 2.0014 9.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.05 0.90 1.20 1.10 0.95 0.72 0.97 -
P/RPS 0.66 0.53 0.68 0.59 0.50 0.39 0.52 17.24%
P/EPS 20.52 12.09 11.11 8.80 7.40 5.24 7.23 100.58%
EY 4.87 8.27 9.00 11.37 13.52 19.09 13.84 -50.18%
DY 0.95 1.11 0.83 2.27 2.63 3.47 2.58 -48.65%
P/NAPS 0.45 0.39 0.60 0.48 0.42 0.33 0.49 -5.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 27/02/09 18/11/08 22/08/08 29/05/08 26/02/08 -
Price 0.74 0.75 0.90 0.90 0.95 0.95 1.02 -
P/RPS 0.47 0.45 0.51 0.49 0.50 0.51 0.55 -9.95%
P/EPS 14.46 10.08 8.33 7.20 7.40 6.91 7.60 53.60%
EY 6.91 9.92 12.00 13.90 13.52 14.47 13.16 -34.94%
DY 1.35 1.33 1.11 2.78 2.63 2.63 2.45 -32.81%
P/NAPS 0.32 0.33 0.45 0.39 0.42 0.44 0.51 -26.72%

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