[TRIUMPL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 21.68%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 153,072 164,604 196,229 168,445 141,473 168,256 168,113 -1.54%
PBT 3,373 6,853 20,386 19,533 6,796 16,545 18,292 -24.53%
Tax -1,592 -2,460 -4,436 -4,389 -2,104 -4,285 -4,965 -17.25%
NP 1,781 4,393 15,950 15,144 4,692 12,260 13,326 -28.47%
-
NP to SH 1,837 4,408 15,950 15,144 4,692 12,260 13,326 -28.10%
-
Tax Rate 47.20% 35.90% 21.76% 22.47% 30.96% 25.90% 27.14% -
Total Cost 151,290 160,210 180,278 153,301 136,781 155,996 154,786 -0.37%
-
Net Worth 247,691 236,142 232,679 209,203 202,952 198,716 184,737 5.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 1,166 - - - - - -
Div Payout % - 26.46% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 247,691 236,142 232,679 209,203 202,952 198,716 184,737 5.00%
NOSH 87,215 87,460 87,145 87,168 87,103 87,156 87,140 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.16% 2.67% 8.13% 8.99% 3.32% 7.29% 7.93% -
ROE 0.74% 1.87% 6.86% 7.24% 2.31% 6.17% 7.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 175.51 188.20 225.17 193.24 162.42 193.05 192.92 -1.56%
EPS 2.11 5.04 18.29 17.37 5.39 14.07 15.29 -28.09%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.70 2.67 2.40 2.33 2.28 2.12 4.98%
Adjusted Per Share Value based on latest NOSH - 87,746
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 175.48 188.70 224.95 193.10 162.18 192.88 192.72 -1.54%
EPS 2.11 5.05 18.29 17.36 5.38 14.05 15.28 -28.08%
DPS 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8394 2.7071 2.6674 2.3982 2.3266 2.278 2.1178 5.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.96 0.85 0.85 0.78 0.89 1.10 0.95 -
P/RPS 0.55 0.45 0.38 0.40 0.55 0.57 0.49 1.94%
P/EPS 45.57 16.87 4.64 4.49 16.52 7.82 6.21 39.35%
EY 2.19 5.93 21.53 22.27 6.05 12.79 16.10 -28.26%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.32 0.33 0.38 0.48 0.45 -4.56%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 18/11/11 18/11/10 25/11/09 18/11/08 20/11/07 -
Price 0.97 0.80 0.80 0.98 0.89 0.90 1.05 -
P/RPS 0.55 0.43 0.36 0.51 0.55 0.47 0.54 0.30%
P/EPS 46.04 15.87 4.37 5.64 16.52 6.40 6.87 37.26%
EY 2.17 6.30 22.88 17.73 6.05 15.63 14.57 -27.17%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.30 0.41 0.38 0.39 0.50 -6.21%

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