[TRIUMPL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.42%
YoY- 166.88%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 192,939 182,987 177,098 172,101 159,697 158,312 152,114 17.15%
PBT 19,441 18,886 19,540 18,801 17,469 16,337 12,902 31.40%
Tax -4,523 -4,138 -4,236 -4,488 -4,268 -4,143 -3,626 15.86%
NP 14,918 14,748 15,304 14,313 13,201 12,194 9,276 37.22%
-
NP to SH 14,918 14,748 15,304 14,313 13,201 12,194 9,276 37.22%
-
Tax Rate 23.27% 21.91% 21.68% 23.87% 24.43% 25.36% 28.10% -
Total Cost 178,021 168,239 161,794 157,788 146,496 146,118 142,838 15.79%
-
Net Worth 232,524 222,948 218,126 174,504 209,119 207,629 202,981 9.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 232,524 222,948 218,126 174,504 209,119 207,629 202,981 9.47%
NOSH 87,087 87,089 87,250 87,252 87,133 87,239 87,116 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.73% 8.06% 8.64% 8.32% 8.27% 7.70% 6.10% -
ROE 6.42% 6.61% 7.02% 8.20% 6.31% 5.87% 4.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 221.55 210.11 202.98 197.25 183.28 181.47 174.61 17.18%
EPS 17.13 16.93 17.54 16.40 15.15 13.98 10.65 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.56 2.50 2.00 2.40 2.38 2.33 9.49%
Adjusted Per Share Value based on latest NOSH - 87,252
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 221.18 209.77 203.02 197.29 183.07 181.48 174.38 17.15%
EPS 17.10 16.91 17.54 16.41 15.13 13.98 10.63 37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6656 2.5558 2.5005 2.0005 2.3973 2.3802 2.3269 9.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.90 0.88 0.98 0.78 0.69 0.80 -
P/RPS 0.38 0.43 0.43 0.50 0.43 0.38 0.46 -11.94%
P/EPS 4.96 5.31 5.02 5.97 5.15 4.94 7.51 -24.14%
EY 20.15 18.82 19.93 16.74 19.42 20.26 13.31 31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.35 0.49 0.33 0.29 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 23/05/11 28/02/11 18/11/10 26/08/10 31/05/10 -
Price 0.80 0.86 0.85 0.88 0.98 0.75 0.73 -
P/RPS 0.36 0.41 0.42 0.45 0.53 0.41 0.42 -9.75%
P/EPS 4.67 5.08 4.85 5.36 6.47 5.37 6.86 -22.59%
EY 21.41 19.69 20.64 18.64 15.46 18.64 14.59 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.34 0.44 0.41 0.32 0.31 -2.16%

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