[TRIUMPL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.28%
YoY- -43.49%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 159,824 189,741 172,101 139,468 156,160 158,794 172,949 -1.30%
PBT 6,086 18,599 18,801 7,916 13,165 16,072 20,842 -18.53%
Tax -2,466 -4,118 -4,488 -2,554 -3,677 -4,357 -5,630 -12.84%
NP 3,620 14,481 14,313 5,362 9,488 11,715 15,212 -21.26%
-
NP to SH 3,678 14,481 14,313 5,362 9,488 11,715 15,212 -21.05%
-
Tax Rate 40.52% 22.14% 23.87% 32.26% 27.93% 27.11% 27.01% -
Total Cost 156,204 175,260 157,788 134,106 146,672 147,079 157,737 -0.16%
-
Net Worth 236,221 234,555 213,605 204,074 199,660 186,524 176,918 4.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 871 2,179 3,921 -
Div Payout % - - - - 9.19% 18.60% 25.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 236,221 234,555 213,605 204,074 199,660 186,524 176,918 4.93%
NOSH 87,166 87,195 87,185 87,211 87,188 87,161 87,151 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.26% 7.63% 8.32% 3.84% 6.08% 7.38% 8.80% -
ROE 1.56% 6.17% 6.70% 2.63% 4.75% 6.28% 8.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 183.35 217.60 197.40 159.92 179.11 182.18 198.45 -1.30%
EPS 4.22 16.61 16.42 6.15 10.88 13.44 17.45 -21.05%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 2.71 2.69 2.45 2.34 2.29 2.14 2.03 4.92%
Adjusted Per Share Value based on latest NOSH - 87,013
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 183.22 217.51 197.29 159.88 179.02 182.04 198.26 -1.30%
EPS 4.22 16.60 16.41 6.15 10.88 13.43 17.44 -21.04%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 2.708 2.6889 2.4487 2.3394 2.2888 2.1383 2.0281 4.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.73 0.90 0.98 0.80 1.20 0.97 1.04 -
P/RPS 0.40 0.41 0.50 0.50 0.67 0.53 0.52 -4.27%
P/EPS 17.30 5.42 5.97 13.01 11.03 7.22 5.96 19.41%
EY 5.78 18.45 16.75 7.69 9.07 13.86 16.78 -16.26%
DY 0.00 0.00 0.00 0.00 0.83 2.58 4.33 -
P/NAPS 0.27 0.33 0.40 0.34 0.52 0.45 0.51 -10.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 16/02/07 -
Price 0.71 0.85 0.88 0.74 0.90 1.02 1.12 -
P/RPS 0.39 0.39 0.45 0.46 0.50 0.56 0.56 -5.84%
P/EPS 16.83 5.12 5.36 12.04 8.27 7.59 6.42 17.40%
EY 5.94 19.54 18.66 8.31 12.09 13.18 15.58 -14.83%
DY 0.00 0.00 0.00 0.00 1.11 2.45 4.02 -
P/NAPS 0.26 0.32 0.36 0.32 0.39 0.48 0.55 -11.72%

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