[TRIUMPL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.38%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 153,988 151,402 148,417 139,614 135,452 107,883 99,224 34.07%
PBT 23,800 20,893 20,506 17,326 17,100 15,687 16,081 29.90%
Tax -6,292 -4,798 -5,161 -5,122 -5,408 -4,467 -4,750 20.63%
NP 17,508 16,095 15,345 12,204 11,692 11,220 11,330 33.69%
-
NP to SH 17,508 16,095 15,345 12,204 11,692 11,220 11,330 33.69%
-
Tax Rate 26.44% 22.96% 25.17% 29.56% 31.63% 28.48% 29.54% -
Total Cost 136,480 135,307 133,072 127,410 123,760 96,663 87,893 34.13%
-
Net Worth 169,151 164,768 155,197 152,549 150,076 105,226 91,724 50.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,923 - - - 2,490 - -
Div Payout % - 24.37% - - - 22.20% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 169,151 164,768 155,197 152,549 150,076 105,226 91,724 50.43%
NOSH 87,191 87,178 87,189 87,171 87,253 62,264 53,955 37.74%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.37% 10.63% 10.34% 8.74% 8.63% 10.40% 11.42% -
ROE 10.35% 9.77% 9.89% 8.00% 7.79% 10.66% 12.35% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 176.61 173.67 170.22 160.16 155.24 173.27 183.90 -2.66%
EPS 20.08 18.46 17.60 14.00 13.40 18.02 21.00 -2.94%
DPS 0.00 4.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.94 1.89 1.78 1.75 1.72 1.69 1.70 9.21%
Adjusted Per Share Value based on latest NOSH - 87,095
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 176.53 173.56 170.14 160.05 155.28 123.67 113.75 34.07%
EPS 20.07 18.45 17.59 13.99 13.40 12.86 12.99 33.68%
DPS 0.00 4.50 0.00 0.00 0.00 2.86 0.00 -
NAPS 1.9391 1.8888 1.7791 1.7488 1.7204 1.2063 1.0515 50.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.19 1.12 0.99 1.14 1.20 1.29 1.04 -
P/RPS 0.67 0.64 0.58 0.71 0.77 0.74 0.57 11.38%
P/EPS 5.93 6.07 5.63 8.14 8.96 7.16 4.95 12.80%
EY 16.87 16.48 17.78 12.28 11.17 13.97 20.19 -11.29%
DY 0.00 4.02 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 0.61 0.59 0.56 0.65 0.70 0.76 0.61 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 -
Price 1.13 1.09 1.11 1.20 1.16 1.20 1.35 -
P/RPS 0.64 0.63 0.65 0.75 0.75 0.69 0.73 -8.40%
P/EPS 5.63 5.90 6.31 8.57 8.66 6.66 6.43 -8.48%
EY 17.77 16.94 15.86 11.67 11.55 15.02 15.56 9.26%
DY 0.00 4.13 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.58 0.58 0.62 0.69 0.67 0.71 0.79 -18.63%

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