[TRIUMPL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 72.96%
YoY- 42.71%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,101 159,697 158,312 152,114 139,468 136,073 137,460 16.11%
PBT 18,801 17,469 16,337 12,902 7,916 5,852 6,684 98.88%
Tax -4,488 -4,268 -4,143 -3,626 -2,553 -2,040 -2,234 59.01%
NP 14,313 13,201 12,194 9,276 5,363 3,812 4,450 117.43%
-
NP to SH 14,313 13,201 12,194 9,276 5,363 3,812 4,450 117.43%
-
Tax Rate 23.87% 24.43% 25.36% 28.10% 32.25% 34.86% 33.42% -
Total Cost 157,788 146,496 146,118 142,838 134,105 132,261 133,010 12.02%
-
Net Worth 174,504 209,119 207,629 202,981 174,027 203,292 200,895 -8.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 878 878 -
Div Payout % - - - - - 23.04% 19.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 174,504 209,119 207,629 202,981 174,027 203,292 200,895 -8.93%
NOSH 87,252 87,133 87,239 87,116 87,013 87,249 86,967 0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.32% 8.27% 7.70% 6.10% 3.85% 2.80% 3.24% -
ROE 8.20% 6.31% 5.87% 4.57% 3.08% 1.88% 2.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.25 183.28 181.47 174.61 160.28 155.96 158.06 15.86%
EPS 16.40 15.15 13.98 10.65 6.16 4.37 5.12 116.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 2.00 2.40 2.38 2.33 2.00 2.33 2.31 -9.13%
Adjusted Per Share Value based on latest NOSH - 87,116
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.29 183.07 181.48 174.38 159.88 155.99 157.58 16.11%
EPS 16.41 15.13 13.98 10.63 6.15 4.37 5.10 117.48%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
NAPS 2.0005 2.3973 2.3802 2.3269 1.995 2.3305 2.303 -8.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.98 0.78 0.69 0.80 0.80 0.89 1.05 -
P/RPS 0.50 0.43 0.38 0.46 0.50 0.57 0.66 -16.85%
P/EPS 5.97 5.15 4.94 7.51 12.98 20.37 20.52 -55.99%
EY 16.74 19.42 20.26 13.31 7.70 4.91 4.87 127.25%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.95 -
P/NAPS 0.49 0.33 0.29 0.34 0.40 0.38 0.45 5.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 18/11/10 26/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.88 0.98 0.75 0.73 0.74 0.89 0.74 -
P/RPS 0.45 0.53 0.41 0.42 0.46 0.57 0.47 -2.84%
P/EPS 5.36 6.47 5.37 6.86 12.01 20.37 14.46 -48.30%
EY 18.64 15.46 18.64 14.59 8.33 4.91 6.91 93.43%
DY 0.00 0.00 0.00 0.00 0.00 1.12 1.35 -
P/NAPS 0.44 0.41 0.32 0.31 0.37 0.38 0.32 23.58%

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