[TRIUMPL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -35.11%
YoY- -61.62%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,856 152,075 159,824 166,022 177,190 183,821 189,741 -14.18%
PBT 3,806 4,772 6,086 8,320 12,270 15,155 18,470 -65.14%
Tax -1,898 -2,171 -2,466 -2,605 -3,443 -3,962 -4,087 -40.05%
NP 1,908 2,601 3,620 5,715 8,827 11,193 14,383 -74.02%
-
NP to SH 1,999 2,672 3,679 5,726 8,824 11,193 14,383 -73.20%
-
Tax Rate 49.87% 45.49% 40.52% 31.31% 28.06% 26.14% 22.13% -
Total Cost 148,948 149,474 156,204 160,307 168,363 172,628 175,358 -10.31%
-
Net Worth 241,174 237,509 234,646 239,969 238,593 232,692 235,244 1.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,174 237,509 234,646 239,969 238,593 232,692 235,244 1.67%
NOSH 86,753 86,999 86,585 88,877 87,077 86,825 87,127 -0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.26% 1.71% 2.26% 3.44% 4.98% 6.09% 7.58% -
ROE 0.83% 1.13% 1.57% 2.39% 3.70% 4.81% 6.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 173.89 174.80 184.59 186.80 203.48 211.71 217.77 -13.94%
EPS 2.30 3.07 4.25 6.44 10.13 12.89 16.51 -73.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.73 2.71 2.70 2.74 2.68 2.70 1.96%
Adjusted Per Share Value based on latest NOSH - 88,877
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 172.94 174.33 183.22 190.32 203.12 210.73 217.51 -14.18%
EPS 2.29 3.06 4.22 6.56 10.12 12.83 16.49 -73.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7647 2.7227 2.6899 2.7509 2.7352 2.6675 2.6968 1.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.935 0.70 0.73 0.85 0.88 0.84 0.90 -
P/RPS 0.54 0.40 0.40 0.46 0.43 0.40 0.41 20.17%
P/EPS 40.58 22.79 17.18 13.19 8.68 6.52 5.45 281.77%
EY 2.46 4.39 5.82 7.58 11.52 15.35 18.34 -73.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.27 0.31 0.32 0.31 0.33 2.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 28/02/13 30/11/12 28/08/12 29/05/12 29/02/12 -
Price 0.955 0.93 0.71 0.80 0.76 0.78 0.85 -
P/RPS 0.55 0.53 0.38 0.43 0.37 0.37 0.39 25.78%
P/EPS 41.45 30.28 16.71 12.42 7.50 6.05 5.15 302.12%
EY 2.41 3.30 5.98 8.05 13.33 16.53 19.42 -75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.26 0.30 0.28 0.29 0.31 6.35%

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