[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.35%
YoY- 75.72%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 139,614 135,452 107,883 99,224 89,958 85,572 72,828 54.38%
PBT 17,326 17,100 15,687 16,081 15,032 13,484 8,276 63.72%
Tax -5,122 -5,408 -4,467 -4,750 -4,378 -3,936 -2,114 80.49%
NP 12,204 11,692 11,220 11,330 10,654 9,548 6,162 57.77%
-
NP to SH 12,204 11,692 11,220 11,330 10,654 9,548 6,162 57.77%
-
Tax Rate 29.56% 31.63% 28.48% 29.54% 29.12% 29.19% 25.54% -
Total Cost 127,410 123,760 96,663 87,893 79,304 76,024 66,666 54.06%
-
Net Worth 152,549 150,076 105,226 91,724 102,878 100,184 100,230 32.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,490 - - - 1,743 -
Div Payout % - - 22.20% - - - 28.29% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,549 150,076 105,226 91,724 102,878 100,184 100,230 32.34%
NOSH 87,171 87,253 62,264 53,955 43,592 43,558 43,578 58.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.74% 8.63% 10.40% 11.42% 11.84% 11.16% 8.46% -
ROE 8.00% 7.79% 10.66% 12.35% 10.36% 9.53% 6.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 160.16 155.24 173.27 183.90 206.36 196.45 167.12 -2.79%
EPS 14.00 13.40 18.02 21.00 24.44 21.92 14.14 -0.66%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.75 1.72 1.69 1.70 2.36 2.30 2.30 -16.67%
Adjusted Per Share Value based on latest NOSH - 53,928
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 160.05 155.28 123.67 113.75 103.12 98.10 83.49 54.37%
EPS 13.99 13.40 12.86 12.99 12.21 10.95 7.06 57.83%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.00 -
NAPS 1.7488 1.7204 1.2063 1.0515 1.1794 1.1485 1.149 32.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.14 1.20 1.29 1.04 1.07 1.45 1.39 -
P/RPS 0.71 0.77 0.74 0.57 0.52 0.74 0.83 -9.89%
P/EPS 8.14 8.96 7.16 4.95 4.38 6.61 9.83 -11.82%
EY 12.28 11.17 13.97 20.19 22.84 15.12 10.17 13.40%
DY 0.00 0.00 3.10 0.00 0.00 0.00 2.88 -
P/NAPS 0.65 0.70 0.76 0.61 0.45 0.63 0.60 5.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 -
Price 1.20 1.16 1.20 1.35 0.87 1.16 1.48 -
P/RPS 0.75 0.75 0.69 0.73 0.42 0.59 0.89 -10.79%
P/EPS 8.57 8.66 6.66 6.43 3.56 5.29 10.47 -12.50%
EY 11.67 11.55 15.02 15.56 28.09 18.90 9.55 14.31%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.70 -
P/NAPS 0.69 0.67 0.71 0.79 0.37 0.50 0.64 5.14%

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