[TRIUMPL] YoY TTM 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- -21.17%
YoY- -40.17%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 150,856 177,190 182,987 158,312 137,460 164,757 168,123 -1.78%
PBT 3,806 12,270 18,886 16,337 6,684 15,330 17,718 -22.59%
Tax -1,898 -3,443 -4,138 -4,143 -2,234 -4,142 -4,836 -14.42%
NP 1,908 8,827 14,748 12,194 4,450 11,188 12,882 -27.24%
-
NP to SH 1,999 8,824 14,748 12,194 4,450 11,188 12,882 -26.67%
-
Tax Rate 49.87% 28.06% 21.91% 25.36% 33.42% 27.02% 27.29% -
Total Cost 148,948 168,363 168,239 146,118 133,010 153,569 155,241 -0.68%
-
Net Worth 241,174 238,593 222,948 207,629 200,895 195,167 182,949 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 - - - - 878 2,182 3,925 -
Div Payout % - - - - 19.74% 19.51% 30.47% -
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 241,174 238,593 222,948 207,629 200,895 195,167 182,949 4.70%
NOSH 86,753 87,077 87,089 87,239 86,967 87,128 87,118 -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 1.26% 4.98% 8.06% 7.70% 3.24% 6.79% 7.66% -
ROE 0.83% 3.70% 6.61% 5.87% 2.22% 5.73% 7.04% -
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 173.89 203.48 210.11 181.47 158.06 189.10 192.98 -1.71%
EPS 2.30 10.13 16.93 13.98 5.12 12.84 14.79 -26.64%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
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 172.94 203.12 209.77 181.48 157.58 188.87 192.73 -1.78%
EPS 2.29 10.12 16.91 13.98 5.10 12.83 14.77 -26.68%
DPS 0.00 0.00 0.00 0.00 1.01 2.50 4.50 -
NAPS 2.7647 2.7352 2.5558 2.3802 2.303 2.2373 2.0973 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 0.54 0.43 0.43 0.38 0.66 0.50 0.55 -0.30%
P/EPS 40.58 8.68 5.31 4.94 20.52 7.40 7.17 33.45%
EY 2.46 11.52 18.82 20.26 4.87 13.52 13.95 -25.09%
DY 0.00 0.00 0.00 0.00 0.95 2.63 4.25 -
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 0.55 0.37 0.41 0.41 0.47 0.50 0.44 3.78%
P/EPS 41.45 7.50 5.08 5.37 14.46 7.40 5.75 38.94%
EY 2.41 13.33 19.69 18.64 6.91 13.52 17.40 -28.04%
DY 0.00 0.00 0.00 0.00 1.35 2.63 5.29 -
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