[TRIUMPL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.49%
YoY- -45.67%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 139,468 136,073 137,460 147,025 156,160 161,855 164,757 -10.48%
PBT 7,916 5,852 6,684 9,320 13,164 14,762 15,330 -35.55%
Tax -2,553 -2,040 -2,234 -2,820 -3,677 -3,847 -4,142 -27.51%
NP 5,363 3,812 4,450 6,500 9,487 10,915 11,188 -38.66%
-
NP to SH 5,363 3,812 4,450 6,500 9,487 10,915 11,188 -38.66%
-
Tax Rate 32.25% 34.86% 33.42% 30.26% 27.93% 26.06% 27.02% -
Total Cost 134,105 132,261 133,010 140,525 146,673 150,940 153,569 -8.61%
-
Net Worth 174,027 203,292 200,895 200,845 175,686 198,992 195,167 -7.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 878 878 878 878 2,182 2,182 -
Div Payout % - 23.04% 19.74% 13.51% 9.26% 19.99% 19.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 174,027 203,292 200,895 200,845 175,686 198,992 195,167 -7.33%
NOSH 87,013 87,249 86,967 87,323 87,843 87,277 87,128 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.85% 2.80% 3.24% 4.42% 6.08% 6.74% 6.79% -
ROE 3.08% 1.88% 2.22% 3.24% 5.40% 5.49% 5.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 160.28 155.96 158.06 168.37 177.77 185.45 189.10 -10.41%
EPS 6.16 4.37 5.12 7.44 10.80 12.51 12.84 -38.63%
DPS 0.00 1.00 1.00 1.00 1.00 2.50 2.50 -
NAPS 2.00 2.33 2.31 2.30 2.00 2.28 2.24 -7.25%
Adjusted Per Share Value based on latest NOSH - 87,323
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.88 155.99 157.58 168.54 179.02 185.55 188.87 -10.48%
EPS 6.15 4.37 5.10 7.45 10.88 12.51 12.83 -38.66%
DPS 0.00 1.01 1.01 1.01 1.01 2.50 2.50 -
NAPS 1.995 2.3305 2.303 2.3024 2.014 2.2812 2.2373 -7.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.89 1.05 0.90 1.20 1.10 0.95 -
P/RPS 0.50 0.57 0.66 0.53 0.68 0.59 0.50 0.00%
P/EPS 12.98 20.37 20.52 12.09 11.11 8.80 7.40 45.29%
EY 7.70 4.91 4.87 8.27 9.00 11.37 13.52 -31.22%
DY 0.00 1.12 0.95 1.11 0.83 2.27 2.63 -
P/NAPS 0.40 0.38 0.45 0.39 0.60 0.48 0.42 -3.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 27/05/09 27/02/09 18/11/08 22/08/08 -
Price 0.74 0.89 0.74 0.75 0.90 0.90 0.95 -
P/RPS 0.46 0.57 0.47 0.45 0.51 0.49 0.50 -5.39%
P/EPS 12.01 20.37 14.46 10.08 8.33 7.20 7.40 37.98%
EY 8.33 4.91 6.91 9.92 12.00 13.90 13.52 -27.52%
DY 0.00 1.12 1.35 1.33 1.11 2.78 2.63 -
P/NAPS 0.37 0.38 0.32 0.33 0.45 0.39 0.42 -8.08%

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