[TRIUMPL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.08%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 136,073 137,460 147,025 156,160 161,855 164,757 162,171 -11.02%
PBT 5,852 6,684 9,320 13,164 14,762 15,330 16,281 -49.41%
Tax -2,040 -2,234 -2,820 -3,677 -3,847 -4,142 -4,318 -39.31%
NP 3,812 4,450 6,500 9,487 10,915 11,188 11,963 -53.31%
-
NP to SH 3,812 4,450 6,500 9,487 10,915 11,188 11,963 -53.31%
-
Tax Rate 34.86% 33.42% 30.26% 27.93% 26.06% 27.02% 26.52% -
Total Cost 132,261 133,010 140,525 146,673 150,940 153,569 150,208 -8.12%
-
Net Worth 203,292 200,895 200,845 175,686 198,992 195,167 188,837 5.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 878 878 878 878 2,182 2,182 2,182 -45.46%
Div Payout % 23.04% 19.74% 13.51% 9.26% 19.99% 19.51% 18.24% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 203,292 200,895 200,845 175,686 198,992 195,167 188,837 5.03%
NOSH 87,249 86,967 87,323 87,843 87,277 87,128 87,022 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.80% 3.24% 4.42% 6.08% 6.74% 6.79% 7.38% -
ROE 1.88% 2.22% 3.24% 5.40% 5.49% 5.73% 6.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 155.96 158.06 168.37 177.77 185.45 189.10 186.36 -11.18%
EPS 4.37 5.12 7.44 10.80 12.51 12.84 13.75 -53.39%
DPS 1.00 1.00 1.00 1.00 2.50 2.50 2.50 -45.68%
NAPS 2.33 2.31 2.30 2.00 2.28 2.24 2.17 4.85%
Adjusted Per Share Value based on latest NOSH - 87,843
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 155.99 157.58 168.54 179.02 185.55 188.87 185.91 -11.03%
EPS 4.37 5.10 7.45 10.88 12.51 12.83 13.71 -53.30%
DPS 1.01 1.01 1.01 1.01 2.50 2.50 2.50 -45.32%
NAPS 2.3305 2.303 2.3024 2.014 2.2812 2.2373 2.1648 5.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 1.05 0.90 1.20 1.10 0.95 0.72 -
P/RPS 0.57 0.66 0.53 0.68 0.59 0.50 0.39 28.75%
P/EPS 20.37 20.52 12.09 11.11 8.80 7.40 5.24 147.02%
EY 4.91 4.87 8.27 9.00 11.37 13.52 19.09 -59.52%
DY 1.12 0.95 1.11 0.83 2.27 2.63 3.47 -52.91%
P/NAPS 0.38 0.45 0.39 0.60 0.48 0.42 0.33 9.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 27/05/09 27/02/09 18/11/08 22/08/08 29/05/08 -
Price 0.89 0.74 0.75 0.90 0.90 0.95 0.95 -
P/RPS 0.57 0.47 0.45 0.51 0.49 0.50 0.51 7.68%
P/EPS 20.37 14.46 10.08 8.33 7.20 7.40 6.91 105.45%
EY 4.91 6.91 9.92 12.00 13.90 13.52 14.47 -51.31%
DY 1.12 1.35 1.33 1.11 2.78 2.63 2.63 -43.36%
P/NAPS 0.38 0.32 0.33 0.45 0.39 0.42 0.44 -9.30%

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