[TRIUMPL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.18%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 159,824 166,022 177,190 183,821 189,741 192,939 182,987 -8.59%
PBT 6,086 8,320 12,270 15,155 18,470 19,441 18,886 -52.83%
Tax -2,466 -2,605 -3,443 -3,962 -4,087 -4,523 -4,138 -29.07%
NP 3,620 5,715 8,827 11,193 14,383 14,918 14,748 -60.62%
-
NP to SH 3,679 5,726 8,824 11,193 14,383 14,918 14,748 -60.20%
-
Tax Rate 40.52% 31.31% 28.06% 26.14% 22.13% 23.27% 21.91% -
Total Cost 156,204 160,307 168,363 172,628 175,358 178,021 168,239 -4.80%
-
Net Worth 234,646 239,969 238,593 232,692 235,244 232,524 222,948 3.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 234,646 239,969 238,593 232,692 235,244 232,524 222,948 3.45%
NOSH 86,585 88,877 87,077 86,825 87,127 87,087 87,089 -0.38%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.26% 3.44% 4.98% 6.09% 7.58% 7.73% 8.06% -
ROE 1.57% 2.39% 3.70% 4.81% 6.11% 6.42% 6.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 184.59 186.80 203.48 211.71 217.77 221.55 210.11 -8.23%
EPS 4.25 6.44 10.13 12.89 16.51 17.13 16.93 -60.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.70 2.74 2.68 2.70 2.67 2.56 3.85%
Adjusted Per Share Value based on latest NOSH - 86,825
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.22 190.32 203.12 210.73 217.51 221.18 209.77 -8.58%
EPS 4.22 6.56 10.12 12.83 16.49 17.10 16.91 -60.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6899 2.7509 2.7352 2.6675 2.6968 2.6656 2.5558 3.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.73 0.85 0.88 0.84 0.90 0.85 0.90 -
P/RPS 0.40 0.46 0.43 0.40 0.41 0.38 0.43 -4.68%
P/EPS 17.18 13.19 8.68 6.52 5.45 4.96 5.31 117.97%
EY 5.82 7.58 11.52 15.35 18.34 20.15 18.82 -54.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.31 0.33 0.32 0.35 -15.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 29/05/12 29/02/12 18/11/11 26/08/11 -
Price 0.71 0.80 0.76 0.78 0.85 0.80 0.86 -
P/RPS 0.38 0.43 0.37 0.37 0.39 0.36 0.41 -4.91%
P/EPS 16.71 12.42 7.50 6.05 5.15 4.67 5.08 120.38%
EY 5.98 8.05 13.33 16.53 19.42 21.41 19.69 -54.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.29 0.31 0.30 0.34 -16.30%

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