[TRIUMPL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -57.18%
YoY- -84.59%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 42,690 36,371 42,569 45,767 33,363 29,968 35,663 3.04%
PBT 1,371 946 3,180 4,151 2,819 755 2,353 -8.60%
Tax -421 -621 -760 -1,196 -976 -463 -633 -6.56%
NP 950 325 2,420 2,955 1,843 292 1,720 -9.41%
-
NP to SH 977 373 2,420 2,955 1,843 292 1,720 -8.98%
-
Tax Rate 30.71% 65.64% 23.90% 28.81% 34.62% 61.32% 26.90% -
Total Cost 41,740 36,046 40,149 42,812 31,520 29,676 33,943 3.50%
-
Net Worth 250,356 234,646 235,244 174,504 174,027 175,686 174,585 6.18%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 878 2,182 -
Div Payout % - - - - - 300.83% 126.88% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 250,356 234,646 235,244 174,504 174,027 175,686 174,585 6.18%
NOSH 87,232 86,585 87,127 87,252 87,013 87,843 87,292 -0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.23% 0.89% 5.68% 6.46% 5.52% 0.97% 4.82% -
ROE 0.39% 0.16% 1.03% 1.69% 1.06% 0.17% 0.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.94 42.01 48.86 52.45 38.34 34.12 40.85 3.05%
EPS 1.12 0.43 2.78 3.39 2.11 0.33 1.97 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.50 -
NAPS 2.87 2.71 2.70 2.00 2.00 2.00 2.00 6.19%
Adjusted Per Share Value based on latest NOSH - 86,585
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.94 41.69 48.80 52.47 38.25 34.35 40.88 3.04%
EPS 1.12 0.43 2.77 3.39 2.11 0.33 1.97 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 2.50 -
NAPS 2.87 2.6899 2.6968 2.0005 1.995 2.014 2.0014 6.18%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.975 0.73 0.90 0.98 0.80 1.20 0.97 -
P/RPS 1.99 1.74 1.84 1.87 2.09 3.52 2.37 -2.86%
P/EPS 87.05 169.46 32.40 28.94 37.77 361.00 49.23 9.95%
EY 1.15 0.59 3.09 3.46 2.65 0.28 2.03 -9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.83 2.58 -
P/NAPS 0.34 0.27 0.33 0.49 0.40 0.60 0.49 -5.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 -
Price 0.99 0.71 0.85 0.88 0.74 0.90 1.02 -
P/RPS 2.02 1.69 1.74 1.68 1.93 2.64 2.50 -3.48%
P/EPS 88.39 164.81 30.60 25.98 34.94 270.75 51.77 9.31%
EY 1.13 0.61 3.27 3.85 2.86 0.37 1.93 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 1.11 2.45 -
P/NAPS 0.34 0.26 0.31 0.44 0.37 0.45 0.51 -6.52%

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