[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.05%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 161,614 149,292 172,949 174,133 171,268 153,988 151,402 4.46%
PBT 17,112 12,000 20,842 22,809 23,358 23,800 20,893 -12.49%
Tax -4,528 -3,524 -5,630 -6,090 -6,114 -6,292 -4,798 -3.79%
NP 12,584 8,476 15,212 16,718 17,244 17,508 16,095 -15.16%
-
NP to SH 12,584 8,476 15,212 16,718 17,244 17,508 16,095 -15.16%
-
Tax Rate 26.46% 29.37% 27.01% 26.70% 26.18% 26.44% 22.96% -
Total Cost 149,030 140,816 157,737 157,414 154,024 136,480 135,307 6.67%
-
Net Worth 183,008 178,763 176,918 175,266 174,357 169,151 164,768 7.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,921 - - - 3,923 -
Div Payout % - - 25.78% - - - 24.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 183,008 178,763 176,918 175,266 174,357 169,151 164,768 7.27%
NOSH 87,146 87,201 87,151 87,197 87,178 87,191 87,178 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.79% 5.68% 8.80% 9.60% 10.07% 11.37% 10.63% -
ROE 6.88% 4.74% 8.60% 9.54% 9.89% 10.35% 9.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 185.45 171.20 198.45 199.70 196.46 176.61 173.67 4.48%
EPS 14.44 9.72 17.45 19.17 19.78 20.08 18.46 -15.14%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.10 2.05 2.03 2.01 2.00 1.94 1.89 7.29%
Adjusted Per Share Value based on latest NOSH - 87,238
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 185.27 171.14 198.26 199.62 196.34 176.53 173.56 4.46%
EPS 14.43 9.72 17.44 19.17 19.77 20.07 18.45 -15.15%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.0979 2.0493 2.0281 2.0092 1.9988 1.9391 1.8888 7.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.06 1.06 1.04 1.18 1.18 1.19 1.12 -
P/RPS 0.57 0.62 0.52 0.59 0.60 0.67 0.64 -7.45%
P/EPS 7.34 10.91 5.96 6.15 5.97 5.93 6.07 13.54%
EY 13.62 9.17 16.78 16.25 16.76 16.87 16.48 -11.96%
DY 0.00 0.00 4.33 0.00 0.00 0.00 4.02 -
P/NAPS 0.50 0.52 0.51 0.59 0.59 0.61 0.59 -10.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 16/02/07 16/11/06 23/08/06 22/05/06 28/02/06 -
Price 0.85 1.09 1.12 1.11 1.10 1.13 1.09 -
P/RPS 0.46 0.64 0.56 0.56 0.56 0.64 0.63 -18.96%
P/EPS 5.89 11.21 6.42 5.79 5.56 5.63 5.90 -0.11%
EY 16.99 8.92 15.58 17.27 17.98 17.77 16.94 0.19%
DY 0.00 0.00 4.02 0.00 0.00 0.00 4.13 -
P/NAPS 0.40 0.53 0.55 0.55 0.55 0.58 0.58 -21.99%

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