[TRIUMPL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.89%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 174,133 171,268 153,988 151,402 148,417 139,614 135,452 18.21%
PBT 22,809 23,358 23,800 20,893 20,506 17,326 17,100 21.15%
Tax -6,090 -6,114 -6,292 -4,798 -5,161 -5,122 -5,408 8.23%
NP 16,718 17,244 17,508 16,095 15,345 12,204 11,692 26.89%
-
NP to SH 16,718 17,244 17,508 16,095 15,345 12,204 11,692 26.89%
-
Tax Rate 26.70% 26.18% 26.44% 22.96% 25.17% 29.56% 31.63% -
Total Cost 157,414 154,024 136,480 135,307 133,072 127,410 123,760 17.37%
-
Net Worth 175,266 174,357 169,151 164,768 155,197 152,549 150,076 10.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,923 - - - -
Div Payout % - - - 24.37% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 175,266 174,357 169,151 164,768 155,197 152,549 150,076 10.88%
NOSH 87,197 87,178 87,191 87,178 87,189 87,171 87,253 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.60% 10.07% 11.37% 10.63% 10.34% 8.74% 8.63% -
ROE 9.54% 9.89% 10.35% 9.77% 9.89% 8.00% 7.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.70 196.46 176.61 173.67 170.22 160.16 155.24 18.26%
EPS 19.17 19.78 20.08 18.46 17.60 14.00 13.40 26.93%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.01 2.00 1.94 1.89 1.78 1.75 1.72 10.93%
Adjusted Per Share Value based on latest NOSH - 87,149
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.62 196.34 176.53 173.56 170.14 160.05 155.28 18.21%
EPS 19.17 19.77 20.07 18.45 17.59 13.99 13.40 26.93%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.0092 1.9988 1.9391 1.8888 1.7791 1.7488 1.7204 10.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.18 1.19 1.12 0.99 1.14 1.20 -
P/RPS 0.59 0.60 0.67 0.64 0.58 0.71 0.77 -16.25%
P/EPS 6.15 5.97 5.93 6.07 5.63 8.14 8.96 -22.17%
EY 16.25 16.76 16.87 16.48 17.78 12.28 11.17 28.36%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.61 0.59 0.56 0.65 0.70 -10.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 -
Price 1.11 1.10 1.13 1.09 1.11 1.20 1.16 -
P/RPS 0.56 0.56 0.64 0.63 0.65 0.75 0.75 -17.68%
P/EPS 5.79 5.56 5.63 5.90 6.31 8.57 8.66 -23.52%
EY 17.27 17.98 17.77 16.94 15.86 11.67 11.55 30.72%
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.58 0.58 0.62 0.69 0.67 -12.31%

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