[TRIUMPL] YoY TTM 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- 40.69%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 159,824 189,741 172,101 139,468 156,160 161,747 172,950 -1.30%
PBT 6,086 18,470 18,801 7,916 13,164 16,072 20,841 -18.53%
Tax -2,466 -4,087 -4,488 -2,553 -3,677 -4,357 -5,629 -12.84%
NP 3,620 14,383 14,313 5,363 9,487 11,715 15,212 -21.26%
-
NP to SH 3,679 14,383 14,313 5,363 9,487 11,715 15,212 -21.05%
-
Tax Rate 40.52% 22.13% 23.87% 32.25% 27.93% 27.11% 27.01% -
Total Cost 156,204 175,358 157,788 134,105 146,673 150,032 157,738 -0.16%
-
Net Worth 234,646 235,244 174,504 174,027 175,686 174,585 177,061 4.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 878 2,182 3,925 -
Div Payout % - - - - 9.26% 18.63% 25.80% -
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 234,646 235,244 174,504 174,027 175,686 174,585 177,061 4.80%
NOSH 86,585 87,127 87,252 87,013 87,843 87,292 87,222 -0.12%
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% 7.58% 8.32% 3.85% 6.08% 7.24% 8.80% -
ROE 1.57% 6.11% 8.20% 3.08% 5.40% 6.71% 8.59% -
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 184.59 217.77 197.25 160.28 177.77 185.29 198.29 -1.18%
EPS 4.25 16.51 16.40 6.16 10.80 13.42 17.44 -20.95%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 2.71 2.70 2.00 2.00 2.00 2.00 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 183.22 217.51 197.29 159.88 179.02 185.42 198.26 -1.30%
EPS 4.22 16.49 16.41 6.15 10.88 13.43 17.44 -21.04%
DPS 0.00 0.00 0.00 0.00 1.01 2.50 4.50 -
NAPS 2.6899 2.6968 2.0005 1.995 2.014 2.0014 2.0298 4.80%
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 0.68 0.52 0.52 -4.27%
P/EPS 17.18 5.45 5.97 12.98 11.11 7.23 5.96 19.27%
EY 5.82 18.34 16.74 7.70 9.00 13.84 16.77 -16.15%
DY 0.00 0.00 0.00 0.00 0.83 2.58 4.33 -
P/NAPS 0.27 0.33 0.49 0.40 0.60 0.49 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 0.38 0.39 0.45 0.46 0.51 0.55 0.56 -6.25%
P/EPS 16.71 5.15 5.36 12.01 8.33 7.60 6.42 17.26%
EY 5.98 19.42 18.64 8.33 12.00 13.16 15.57 -14.72%
DY 0.00 0.00 0.00 0.00 1.11 2.45 4.02 -
P/NAPS 0.26 0.31 0.44 0.37 0.45 0.51 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