[TRIUMPL] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 54.95%
YoY- 95.34%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 107,883 99,224 89,958 85,572 72,828 76,025 76,326 25.81%
PBT 15,687 16,081 15,032 13,484 8,276 8,820 8,104 55.00%
Tax -4,467 -4,750 -4,378 -3,936 -2,114 -2,372 -2,170 61.46%
NP 11,220 11,330 10,654 9,548 6,162 6,448 5,934 52.61%
-
NP to SH 11,220 11,330 10,654 9,548 6,162 6,448 5,934 52.61%
-
Tax Rate 28.48% 29.54% 29.12% 29.19% 25.54% 26.89% 26.78% -
Total Cost 96,663 87,893 79,304 76,024 66,666 69,577 70,392 23.42%
-
Net Worth 105,226 91,724 102,878 100,184 100,230 97,591 97,157 5.43%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,490 - - - 1,743 2,323 - -
Div Payout % 22.20% - - - 28.29% 36.04% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 105,226 91,724 102,878 100,184 100,230 97,591 97,157 5.43%
NOSH 62,264 53,955 43,592 43,558 43,578 43,567 43,568 26.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.40% 11.42% 11.84% 11.16% 8.46% 8.48% 7.77% -
ROE 10.66% 12.35% 10.36% 9.53% 6.15% 6.61% 6.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 173.27 183.90 206.36 196.45 167.12 174.50 175.19 -0.72%
EPS 18.02 21.00 24.44 21.92 14.14 14.80 13.62 20.41%
DPS 4.00 0.00 0.00 0.00 4.00 5.33 0.00 -
NAPS 1.69 1.70 2.36 2.30 2.30 2.24 2.23 -16.80%
Adjusted Per Share Value based on latest NOSH - 43,558
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 123.67 113.75 103.12 98.10 83.49 87.15 87.50 25.81%
EPS 12.86 12.99 12.21 10.95 7.06 7.39 6.80 52.63%
DPS 2.86 0.00 0.00 0.00 2.00 2.66 0.00 -
NAPS 1.2063 1.0515 1.1794 1.1485 1.149 1.1188 1.1138 5.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.29 1.04 1.07 1.45 1.39 1.49 1.40 -
P/RPS 0.74 0.57 0.52 0.74 0.83 0.85 0.80 -5.04%
P/EPS 7.16 4.95 4.38 6.61 9.83 10.07 10.28 -21.33%
EY 13.97 20.19 22.84 15.12 10.17 9.93 9.73 27.12%
DY 3.10 0.00 0.00 0.00 2.88 3.58 0.00 -
P/NAPS 0.76 0.61 0.45 0.63 0.60 0.67 0.63 13.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 17/11/03 21/08/03 -
Price 1.20 1.35 0.87 1.16 1.48 1.46 1.48 -
P/RPS 0.69 0.73 0.42 0.59 0.89 0.84 0.84 -12.23%
P/EPS 6.66 6.43 3.56 5.29 10.47 9.86 10.87 -27.75%
EY 15.02 15.56 28.09 18.90 9.55 10.14 9.20 38.44%
DY 3.33 0.00 0.00 0.00 2.70 3.65 0.00 -
P/NAPS 0.71 0.79 0.37 0.50 0.64 0.65 0.66 4.96%

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