[TRIUMPL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.9%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 167,634 150,988 158,794 168,113 161,614 149,292 172,949 -2.06%
PBT 15,628 12,836 16,072 18,292 17,112 12,000 20,842 -17.47%
Tax -4,098 -3,368 -4,357 -4,965 -4,528 -3,524 -5,630 -19.09%
NP 11,530 9,468 11,715 13,326 12,584 8,476 15,212 -16.88%
-
NP to SH 11,530 9,468 11,715 13,326 12,584 8,476 15,212 -16.88%
-
Tax Rate 26.22% 26.24% 27.11% 27.14% 26.46% 29.37% 27.01% -
Total Cost 156,104 141,520 147,079 154,786 149,030 140,816 157,737 -0.69%
-
Net Worth 195,364 188,837 186,524 184,737 183,008 178,763 176,918 6.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,179 - - - 3,921 -
Div Payout % - - 18.60% - - - 25.78% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 195,364 188,837 186,524 184,737 183,008 178,763 176,918 6.84%
NOSH 87,216 87,022 87,161 87,140 87,146 87,201 87,151 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.88% 6.27% 7.38% 7.93% 7.79% 5.68% 8.80% -
ROE 5.90% 5.01% 6.28% 7.21% 6.88% 4.74% 8.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 192.20 173.51 182.18 192.92 185.45 171.20 198.45 -2.11%
EPS 13.22 10.88 13.44 15.29 14.44 9.72 17.45 -16.90%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 4.50 -
NAPS 2.24 2.17 2.14 2.12 2.10 2.05 2.03 6.78%
Adjusted Per Share Value based on latest NOSH - 87,129
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 192.17 173.09 182.04 192.72 185.27 171.14 198.26 -2.06%
EPS 13.22 10.85 13.43 15.28 14.43 9.72 17.44 -16.87%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 4.50 -
NAPS 2.2396 2.1648 2.1383 2.1178 2.0979 2.0493 2.0281 6.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.95 0.72 0.97 0.95 1.06 1.06 1.04 -
P/RPS 0.49 0.41 0.53 0.49 0.57 0.62 0.52 -3.88%
P/EPS 7.19 6.62 7.22 6.21 7.34 10.91 5.96 13.33%
EY 13.92 15.11 13.86 16.10 13.62 9.17 16.78 -11.72%
DY 0.00 0.00 2.58 0.00 0.00 0.00 4.33 -
P/NAPS 0.42 0.33 0.45 0.45 0.50 0.52 0.51 -12.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 26/02/08 20/11/07 17/08/07 25/05/07 16/02/07 -
Price 0.95 0.95 1.02 1.05 0.85 1.09 1.12 -
P/RPS 0.49 0.55 0.56 0.54 0.46 0.64 0.56 -8.52%
P/EPS 7.19 8.73 7.59 6.87 5.89 11.21 6.42 7.85%
EY 13.92 11.45 13.18 14.57 16.99 8.92 15.58 -7.24%
DY 0.00 0.00 2.45 0.00 0.00 0.00 4.02 -
P/NAPS 0.42 0.44 0.48 0.50 0.40 0.53 0.55 -16.46%

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