[TRIUMPL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.21%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 151,402 148,417 139,614 135,452 107,883 99,224 89,958 41.35%
PBT 20,893 20,506 17,326 17,100 15,687 16,081 15,032 24.46%
Tax -4,798 -5,161 -5,122 -5,408 -4,467 -4,750 -4,378 6.27%
NP 16,095 15,345 12,204 11,692 11,220 11,330 10,654 31.56%
-
NP to SH 16,095 15,345 12,204 11,692 11,220 11,330 10,654 31.56%
-
Tax Rate 22.96% 25.17% 29.56% 31.63% 28.48% 29.54% 29.12% -
Total Cost 135,307 133,072 127,410 123,760 96,663 87,893 79,304 42.64%
-
Net Worth 164,768 155,197 152,549 150,076 105,226 91,724 102,878 36.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,923 - - - 2,490 - - -
Div Payout % 24.37% - - - 22.20% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 164,768 155,197 152,549 150,076 105,226 91,724 102,878 36.77%
NOSH 87,178 87,189 87,171 87,253 62,264 53,955 43,592 58.53%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.63% 10.34% 8.74% 8.63% 10.40% 11.42% 11.84% -
ROE 9.77% 9.89% 8.00% 7.79% 10.66% 12.35% 10.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.67 170.22 160.16 155.24 173.27 183.90 206.36 -10.83%
EPS 18.46 17.60 14.00 13.40 18.02 21.00 24.44 -17.01%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.89 1.78 1.75 1.72 1.69 1.70 2.36 -13.72%
Adjusted Per Share Value based on latest NOSH - 87,253
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.56 170.14 160.05 155.28 123.67 113.75 103.12 41.35%
EPS 18.45 17.59 13.99 13.40 12.86 12.99 12.21 31.58%
DPS 4.50 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 1.8888 1.7791 1.7488 1.7204 1.2063 1.0515 1.1794 36.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.99 1.14 1.20 1.29 1.04 1.07 -
P/RPS 0.64 0.58 0.71 0.77 0.74 0.57 0.52 14.80%
P/EPS 6.07 5.63 8.14 8.96 7.16 4.95 4.38 24.22%
EY 16.48 17.78 12.28 11.17 13.97 20.19 22.84 -19.50%
DY 4.02 0.00 0.00 0.00 3.10 0.00 0.00 -
P/NAPS 0.59 0.56 0.65 0.70 0.76 0.61 0.45 19.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 -
Price 1.09 1.11 1.20 1.16 1.20 1.35 0.87 -
P/RPS 0.63 0.65 0.75 0.75 0.69 0.73 0.42 30.94%
P/EPS 5.90 6.31 8.57 8.66 6.66 6.43 3.56 39.91%
EY 16.94 15.86 11.67 11.55 15.02 15.56 28.09 -28.55%
DY 4.13 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.58 0.62 0.69 0.67 0.71 0.79 0.37 34.83%

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