[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -6.95%
YoY- -21.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 76,326 67,624 76,811 81,980 77,600 71,848 84,585 -6.63%
PBT 8,104 7,192 7,652 8,429 8,434 6,240 8,371 -2.14%
Tax -2,170 -2,304 -2,286 -3,064 -2,668 -2,164 -3,196 -22.80%
NP 5,934 4,888 5,366 5,365 5,766 4,076 5,175 9.58%
-
NP to SH 5,934 4,888 5,366 5,365 5,766 4,076 5,175 9.58%
-
Tax Rate 26.78% 32.04% 29.87% 36.35% 31.63% 34.68% 38.18% -
Total Cost 70,392 62,736 71,445 76,614 71,834 67,772 79,410 -7.74%
-
Net Worth 97,157 95,237 95,399 92,761 91,890 91,448 90,529 4.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,742 - - - - -
Div Payout % - - 32.47% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 97,157 95,237 95,399 92,761 91,890 91,448 90,529 4.83%
NOSH 43,568 43,487 43,561 43,549 43,549 43,547 43,523 0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.77% 7.23% 6.99% 6.54% 7.43% 5.67% 6.12% -
ROE 6.11% 5.13% 5.62% 5.78% 6.27% 4.46% 5.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 175.19 155.50 176.33 188.24 178.19 164.99 194.34 -6.69%
EPS 13.62 11.24 12.30 12.32 13.24 9.36 11.89 9.50%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.19 2.13 2.11 2.10 2.08 4.76%
Adjusted Per Share Value based on latest NOSH - 43,549
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 87.50 77.52 88.05 93.98 88.96 82.36 96.97 -6.63%
EPS 6.80 5.60 6.15 6.15 6.61 4.67 5.93 9.58%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1138 1.0918 1.0936 1.0634 1.0534 1.0483 1.0378 4.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.38 1.40 1.44 1.75 1.61 1.70 -
P/RPS 0.80 0.89 0.79 0.76 0.98 0.98 0.87 -5.45%
P/EPS 10.28 12.28 11.37 11.69 13.22 17.20 14.30 -19.79%
EY 9.73 8.14 8.80 8.56 7.57 5.81 6.99 24.74%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.68 0.83 0.77 0.82 -16.15%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 24/05/02 11/04/02 -
Price 1.48 1.40 1.25 1.49 1.71 2.00 1.70 -
P/RPS 0.84 0.90 0.71 0.79 0.96 1.21 0.87 -2.31%
P/EPS 10.87 12.46 10.15 12.09 12.92 21.37 14.30 -16.75%
EY 9.20 8.03 9.85 8.27 7.74 4.68 6.99 20.15%
DY 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.57 0.70 0.81 0.95 0.82 -13.50%

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