[TRIUMPL] QoQ TTM 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- 1.15%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 177,190 183,821 189,741 192,939 182,987 177,098 172,101 1.96%
PBT 12,270 15,155 18,470 19,441 18,886 19,540 18,801 -24.78%
Tax -3,443 -3,962 -4,087 -4,523 -4,138 -4,236 -4,488 -16.21%
NP 8,827 11,193 14,383 14,918 14,748 15,304 14,313 -27.56%
-
NP to SH 8,824 11,193 14,383 14,918 14,748 15,304 14,313 -27.58%
-
Tax Rate 28.06% 26.14% 22.13% 23.27% 21.91% 21.68% 23.87% -
Total Cost 168,363 172,628 175,358 178,021 168,239 161,794 157,788 4.42%
-
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 4.98% 6.09% 7.58% 7.73% 8.06% 8.64% 8.32% -
ROE 3.70% 4.81% 6.11% 6.42% 6.61% 7.02% 8.20% -
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 203.48 211.71 217.77 221.55 210.11 202.98 197.25 2.09%
EPS 10.13 12.89 16.51 17.13 16.93 17.54 16.40 -27.49%
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 203.12 210.73 217.51 221.18 209.77 203.02 197.29 1.96%
EPS 10.12 12.83 16.49 17.10 16.91 17.54 16.41 -27.56%
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 0.43 0.40 0.41 0.38 0.43 0.43 0.50 -9.57%
P/EPS 8.68 6.52 5.45 4.96 5.31 5.02 5.97 28.36%
EY 11.52 15.35 18.34 20.15 18.82 19.93 16.74 -22.07%
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 0.37 0.37 0.39 0.36 0.41 0.42 0.45 -12.24%
P/EPS 7.50 6.05 5.15 4.67 5.08 4.85 5.36 25.12%
EY 13.33 16.53 19.42 21.41 19.69 20.64 18.64 -20.04%
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