TRIUMPHAL ASSOCIATES BHD

KLSE (MYR): TRIUMPL (9911)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.995

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 157,494 157,494 157,494 159,824 189,741 172,101 139,468 156,160 158,794 172,949 151,402 107,883 4.29%
PBT 3,901 3,901 3,901 6,086 18,599 18,801 7,916 13,165 16,072 20,842 20,893 15,687 -14.31%
Tax -1,615 -1,615 -1,615 -2,466 -4,118 -4,488 -2,554 -3,677 -4,357 -5,630 -4,798 -4,467 -10.68%
NP 2,286 2,286 2,286 3,620 14,481 14,313 5,362 9,488 11,715 15,212 16,095 11,220 -16.19%
-
NP to SH 2,355 2,355 2,355 3,678 14,481 14,313 5,362 9,488 11,715 15,212 16,095 11,220 -15.91%
-
Tax Rate 41.40% 41.40% 41.40% 40.52% 22.14% 23.87% 32.26% 27.93% 27.11% 27.01% 22.96% 28.48% -
Total Cost 155,208 155,208 155,208 156,204 175,260 157,788 134,106 146,672 147,079 157,737 135,307 96,663 5.39%
-
Net Worth 250,327 250,356 250,327 236,221 234,555 213,605 204,074 199,660 186,524 176,918 164,768 105,226 10.10%
Dividend
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - 871 2,179 3,921 3,923 2,490 -
Div Payout % - - - - - - - 9.19% 18.60% 25.78% 24.37% 22.20% -
Equity
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 250,327 250,356 250,327 236,221 234,555 213,605 204,074 199,660 186,524 176,918 164,768 105,226 10.10%
NOSH 87,222 87,232 87,222 87,166 87,195 87,185 87,211 87,188 87,161 87,151 87,178 62,264 3.81%
Ratio Analysis
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.45% 1.45% 1.45% 2.26% 7.63% 8.32% 3.84% 6.08% 7.38% 8.80% 10.63% 10.40% -
ROE 0.94% 0.94% 0.94% 1.56% 6.17% 6.70% 2.63% 4.75% 6.28% 8.60% 9.77% 10.66% -
Per Share
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 180.57 180.55 180.57 183.35 217.60 197.40 159.92 179.11 182.18 198.45 173.67 173.27 0.45%
EPS 2.70 2.70 2.70 4.22 16.61 16.42 6.15 10.88 13.44 17.45 18.46 18.02 -19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 2.50 4.50 4.50 4.00 -
NAPS 2.87 2.87 2.87 2.71 2.69 2.45 2.34 2.29 2.14 2.03 1.89 1.69 6.05%
Adjusted Per Share Value based on latest NOSH - 87,222
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 180.55 180.55 180.55 183.22 217.51 197.29 159.88 179.02 182.04 198.26 173.56 123.67 4.29%
EPS 2.70 2.70 2.70 4.22 16.60 16.41 6.15 10.88 13.43 17.44 18.45 12.86 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 2.50 4.50 4.50 2.86 -
NAPS 2.8697 2.87 2.8697 2.708 2.6889 2.4487 2.3394 2.2888 2.1383 2.0281 1.8888 1.2063 10.10%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/13 31/12/13 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.975 0.975 0.975 0.73 0.90 0.98 0.80 1.20 0.97 1.04 1.12 1.29 -
P/RPS 0.54 0.54 0.54 0.40 0.41 0.50 0.50 0.67 0.53 0.52 0.64 0.74 -3.43%
P/EPS 36.11 36.12 36.11 17.30 5.42 5.97 13.01 11.03 7.22 5.96 6.07 7.16 19.68%
EY 2.77 2.77 2.77 5.78 18.45 16.75 7.69 9.07 13.86 16.78 16.48 13.97 -16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.83 2.58 4.33 4.02 3.10 -
P/NAPS 0.34 0.34 0.34 0.27 0.33 0.40 0.34 0.52 0.45 0.51 0.59 0.76 -8.54%
Price Multiplier on Announcement Date
AQR T4Q 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/14 25/02/14 25/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 16/02/07 28/02/06 30/03/05 -
Price 0.99 0.99 0.99 0.71 0.85 0.88 0.74 0.90 1.02 1.12 1.09 1.20 -
P/RPS 0.55 0.55 0.55 0.39 0.39 0.45 0.46 0.50 0.56 0.56 0.63 0.69 -2.48%
P/EPS 36.67 36.67 36.67 16.83 5.12 5.36 12.04 8.27 7.59 6.42 5.90 6.66 20.85%
EY 2.73 2.73 2.73 5.94 19.54 18.66 8.31 12.09 13.18 15.58 16.94 15.02 -17.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.11 2.45 4.02 4.13 3.33 -
P/NAPS 0.34 0.34 0.34 0.26 0.32 0.36 0.32 0.39 0.48 0.55 0.58 0.71 -7.85%

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
1 person likes this. Showing 1 of 1 comments

speakup

going to privatise :)

2014-02-18 10:38

Post a Comment