[TRIUMPL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 383.38%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 123,453 147,172 126,334 106,105 126,192 126,085 130,600 -0.93%
PBT 5,140 15,290 14,650 5,097 12,409 13,719 17,107 -18.14%
Tax -1,845 -3,327 -3,292 -1,578 -3,214 -3,724 -4,568 -14.01%
NP 3,295 11,963 11,358 3,519 9,195 9,995 12,539 -19.95%
-
NP to SH 3,306 11,963 11,358 3,519 9,195 9,995 12,539 -19.90%
-
Tax Rate 35.89% 21.76% 22.47% 30.96% 25.90% 27.14% 26.70% -
Total Cost 120,158 135,209 114,976 102,586 116,997 116,090 118,061 0.29%
-
Net Worth 236,142 232,679 209,203 202,952 198,716 184,737 175,266 5.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 874 - - - - - - -
Div Payout % 26.46% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 236,142 232,679 209,203 202,952 198,716 184,737 175,266 5.08%
NOSH 87,460 87,145 87,168 87,103 87,156 87,140 87,197 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.67% 8.13% 8.99% 3.32% 7.29% 7.93% 9.60% -
ROE 1.40% 5.14% 5.43% 1.73% 4.63% 5.41% 7.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 141.15 168.88 144.93 121.81 144.79 144.69 149.77 -0.98%
EPS 3.78 13.72 13.03 4.04 10.55 11.47 14.38 -19.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.67 2.40 2.33 2.28 2.12 2.01 5.03%
Adjusted Per Share Value based on latest NOSH - 87,249
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 141.52 168.71 144.83 121.64 144.66 144.54 149.72 -0.93%
EPS 3.79 13.71 13.02 4.03 10.54 11.46 14.37 -19.90%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7071 2.6674 2.3982 2.3266 2.278 2.1178 2.0092 5.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.85 0.85 0.78 0.89 1.10 0.95 1.18 -
P/RPS 0.60 0.50 0.54 0.73 0.76 0.66 0.79 -4.47%
P/EPS 22.49 6.19 5.99 22.03 10.43 8.28 8.21 18.26%
EY 4.45 16.15 16.71 4.54 9.59 12.07 12.19 -15.44%
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.38 0.48 0.45 0.59 -10.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 18/11/11 18/11/10 25/11/09 18/11/08 20/11/07 16/11/06 -
Price 0.80 0.80 0.98 0.89 0.90 1.05 1.11 -
P/RPS 0.57 0.47 0.68 0.73 0.62 0.73 0.74 -4.25%
P/EPS 21.16 5.83 7.52 22.03 8.53 9.15 7.72 18.28%
EY 4.73 17.16 13.30 4.54 11.72 10.92 12.95 -15.43%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.41 0.38 0.39 0.50 0.55 -9.60%

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