[TRIUMPL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.18%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 152,075 183,821 177,098 152,114 147,025 162,171 171,776 -2.00%
PBT 4,772 15,155 19,540 12,902 9,320 16,281 17,891 -19.75%
Tax -2,171 -3,962 -4,236 -3,626 -2,820 -4,318 -4,937 -12.78%
NP 2,601 11,193 15,304 9,276 6,500 11,963 12,954 -23.45%
-
NP to SH 2,672 11,193 15,304 9,276 6,500 11,963 12,954 -23.11%
-
Tax Rate 45.49% 26.14% 21.68% 28.10% 30.26% 26.52% 27.59% -
Total Cost 149,474 172,628 161,794 142,838 140,525 150,208 158,822 -1.00%
-
Net Worth 237,509 232,692 218,126 202,981 200,845 188,837 178,763 4.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 878 2,182 3,925 -
Div Payout % - - - - 13.51% 18.24% 30.30% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 237,509 232,692 218,126 202,981 200,845 188,837 178,763 4.84%
NOSH 86,999 86,825 87,250 87,116 87,323 87,022 87,201 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.71% 6.09% 8.64% 6.10% 4.42% 7.38% 7.54% -
ROE 1.13% 4.81% 7.02% 4.57% 3.24% 6.34% 7.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 174.80 211.71 202.98 174.61 168.37 186.36 196.99 -1.97%
EPS 3.07 12.89 17.54 10.65 7.44 13.75 14.86 -23.09%
DPS 0.00 0.00 0.00 0.00 1.00 2.50 4.50 -
NAPS 2.73 2.68 2.50 2.33 2.30 2.17 2.05 4.88%
Adjusted Per Share Value based on latest NOSH - 86,825
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 174.33 210.73 203.02 174.38 168.54 185.91 196.92 -2.00%
EPS 3.06 12.83 17.54 10.63 7.45 13.71 14.85 -23.12%
DPS 0.00 0.00 0.00 0.00 1.01 2.50 4.50 -
NAPS 2.7227 2.6675 2.5005 2.3269 2.3024 2.1648 2.0493 4.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.70 0.84 0.88 0.80 0.90 0.72 1.06 -
P/RPS 0.40 0.40 0.43 0.46 0.53 0.39 0.54 -4.87%
P/EPS 22.79 6.52 5.02 7.51 12.09 5.24 7.14 21.31%
EY 4.39 15.35 19.93 13.31 8.27 19.09 14.01 -17.57%
DY 0.00 0.00 0.00 0.00 1.11 3.47 4.25 -
P/NAPS 0.26 0.31 0.35 0.34 0.39 0.33 0.52 -10.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 23/05/11 31/05/10 27/05/09 29/05/08 25/05/07 -
Price 0.93 0.78 0.85 0.73 0.75 0.95 1.09 -
P/RPS 0.53 0.37 0.42 0.42 0.45 0.51 0.55 -0.61%
P/EPS 30.28 6.05 4.85 6.86 10.08 6.91 7.34 26.61%
EY 3.30 16.53 20.64 14.59 9.92 14.47 13.63 -21.03%
DY 0.00 0.00 0.00 0.00 1.33 2.63 4.13 -
P/NAPS 0.34 0.29 0.34 0.31 0.33 0.44 0.53 -7.12%

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