[TRIUMPL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.69%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 159,697 158,312 152,114 139,468 136,073 137,460 147,025 5.66%
PBT 17,469 16,337 12,902 7,916 5,852 6,684 9,320 51.96%
Tax -4,268 -4,143 -3,626 -2,553 -2,040 -2,234 -2,820 31.78%
NP 13,201 12,194 9,276 5,363 3,812 4,450 6,500 60.30%
-
NP to SH 13,201 12,194 9,276 5,363 3,812 4,450 6,500 60.30%
-
Tax Rate 24.43% 25.36% 28.10% 32.25% 34.86% 33.42% 30.26% -
Total Cost 146,496 146,118 142,838 134,105 132,261 133,010 140,525 2.81%
-
Net Worth 209,119 207,629 202,981 174,027 203,292 200,895 200,845 2.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 878 878 878 -
Div Payout % - - - - 23.04% 19.74% 13.51% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,119 207,629 202,981 174,027 203,292 200,895 200,845 2.72%
NOSH 87,133 87,239 87,116 87,013 87,249 86,967 87,323 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.27% 7.70% 6.10% 3.85% 2.80% 3.24% 4.42% -
ROE 6.31% 5.87% 4.57% 3.08% 1.88% 2.22% 3.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.28 181.47 174.61 160.28 155.96 158.06 168.37 5.81%
EPS 15.15 13.98 10.65 6.16 4.37 5.12 7.44 60.58%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 2.40 2.38 2.33 2.00 2.33 2.31 2.30 2.87%
Adjusted Per Share Value based on latest NOSH - 87,013
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.07 181.48 174.38 159.88 155.99 157.58 168.54 5.66%
EPS 15.13 13.98 10.63 6.15 4.37 5.10 7.45 60.30%
DPS 0.00 0.00 0.00 0.00 1.01 1.01 1.01 -
NAPS 2.3973 2.3802 2.3269 1.995 2.3305 2.303 2.3024 2.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.78 0.69 0.80 0.80 0.89 1.05 0.90 -
P/RPS 0.43 0.38 0.46 0.50 0.57 0.66 0.53 -13.00%
P/EPS 5.15 4.94 7.51 12.98 20.37 20.52 12.09 -43.35%
EY 19.42 20.26 13.31 7.70 4.91 4.87 8.27 76.57%
DY 0.00 0.00 0.00 0.00 1.12 0.95 1.11 -
P/NAPS 0.33 0.29 0.34 0.40 0.38 0.45 0.39 -10.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 -
Price 0.98 0.75 0.73 0.74 0.89 0.74 0.75 -
P/RPS 0.53 0.41 0.42 0.46 0.57 0.47 0.45 11.51%
P/EPS 6.47 5.37 6.86 12.01 20.37 14.46 10.08 -25.57%
EY 15.46 18.64 14.59 8.33 4.91 6.91 9.92 34.38%
DY 0.00 0.00 0.00 0.00 1.12 1.35 1.33 -
P/NAPS 0.41 0.32 0.31 0.37 0.38 0.32 0.33 15.55%

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