[TRIUMPL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 11.29%
YoY- -69.54%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 146,656 164,592 189,694 167,922 130,234 167,634 161,614 -1.60%
PBT 2,720 7,280 19,680 19,510 2,668 15,628 17,112 -26.37%
Tax -1,268 -2,404 -3,692 -4,392 -1,212 -4,098 -4,528 -19.09%
NP 1,452 4,876 15,988 15,118 1,456 11,530 12,584 -30.20%
-
NP to SH 1,510 4,870 15,988 15,118 1,456 11,530 12,584 -29.74%
-
Tax Rate 46.62% 33.02% 18.76% 22.51% 45.43% 26.22% 26.46% -
Total Cost 145,204 159,716 173,706 152,804 128,778 156,104 149,030 -0.43%
-
Net Worth 241,252 239,136 223,169 207,501 200,200 195,364 183,008 4.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 241,252 239,136 223,169 207,501 200,200 195,364 183,008 4.70%
NOSH 86,781 87,275 87,175 87,185 86,666 87,216 87,146 -0.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.99% 2.96% 8.43% 9.00% 1.12% 6.88% 7.79% -
ROE 0.63% 2.04% 7.16% 7.29% 0.73% 5.90% 6.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 168.99 188.59 217.60 192.60 150.27 192.20 185.45 -1.53%
EPS 1.74 5.58 18.34 17.34 1.68 13.22 14.44 -29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.74 2.56 2.38 2.31 2.24 2.10 4.78%
Adjusted Per Share Value based on latest NOSH - 87,077
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 168.12 188.68 217.46 192.50 149.30 192.17 185.27 -1.60%
EPS 1.73 5.58 18.33 17.33 1.67 13.22 14.43 -29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7656 2.7414 2.5583 2.3787 2.295 2.2396 2.0979 4.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.935 0.88 0.90 0.69 1.05 0.95 1.06 -
P/RPS 0.55 0.47 0.41 0.36 0.70 0.49 0.57 -0.59%
P/EPS 53.74 15.77 4.91 3.98 62.50 7.19 7.34 39.30%
EY 1.86 6.34 20.38 25.13 1.60 13.92 13.62 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.35 0.29 0.45 0.42 0.50 -6.21%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 17/08/07 -
Price 0.955 0.76 0.86 0.75 0.74 0.95 0.85 -
P/RPS 0.57 0.40 0.40 0.39 0.49 0.49 0.46 3.63%
P/EPS 54.89 13.62 4.69 4.33 44.05 7.19 5.89 45.01%
EY 1.82 7.34 21.33 23.12 2.27 13.92 16.99 -31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.34 0.32 0.32 0.42 0.40 -2.66%

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