[TRIUMPL] YoY TTM 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- -12.41%
YoY- -69.42%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 151,175 166,022 192,939 159,697 136,073 161,855 168,434 -1.78%
PBT 3,476 8,320 19,441 17,469 5,852 14,762 17,453 -23.56%
Tax -1,815 -2,605 -4,523 -4,268 -2,040 -3,847 -4,785 -14.90%
NP 1,661 5,715 14,918 13,201 3,812 10,915 12,668 -28.70%
-
NP to SH 1,751 5,726 14,918 13,201 3,812 10,915 12,668 -28.07%
-
Tax Rate 52.22% 31.31% 23.27% 24.43% 34.86% 26.06% 27.42% -
Total Cost 149,514 160,307 178,021 146,496 132,261 150,940 155,766 -0.67%
-
Net Worth 249,199 239,969 232,524 209,119 203,292 198,992 184,714 5.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 878 2,182 3,925 -
Div Payout % - - - - 23.04% 19.99% 30.98% -
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 249,199 239,969 232,524 209,119 203,292 198,992 184,714 5.11%
NOSH 87,746 88,877 87,087 87,133 87,249 87,277 87,129 0.11%
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 1.10% 3.44% 7.73% 8.27% 2.80% 6.74% 7.52% -
ROE 0.70% 2.39% 6.42% 6.31% 1.88% 5.49% 6.86% -
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 172.29 186.80 221.55 183.28 155.96 185.45 193.31 -1.89%
EPS 2.00 6.44 17.13 15.15 4.37 12.51 14.54 -28.13%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
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 173.30 190.32 221.18 183.07 155.99 185.55 193.09 -1.78%
EPS 2.01 6.56 17.10 15.13 4.37 12.51 14.52 -28.05%
DPS 0.00 0.00 0.00 0.00 1.01 2.50 4.50 -
NAPS 2.8567 2.7509 2.6656 2.3973 2.3305 2.2812 2.1175 5.11%
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 0.56 0.46 0.38 0.43 0.57 0.59 0.49 2.24%
P/EPS 48.11 13.19 4.96 5.15 20.37 8.80 6.53 39.45%
EY 2.08 7.58 20.15 19.42 4.91 11.37 15.30 -28.27%
DY 0.00 0.00 0.00 0.00 1.12 2.27 4.74 -
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 0.56 0.43 0.36 0.53 0.57 0.49 0.54 0.60%
P/EPS 48.61 12.42 4.67 6.47 20.37 7.20 7.22 37.37%
EY 2.06 8.05 21.41 15.46 4.91 13.90 13.85 -27.18%
DY 0.00 0.00 0.00 0.00 1.12 2.78 4.29 -
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