[TRIUMPL] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.78%
YoY- 49.74%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 172,949 174,133 171,268 153,988 151,402 148,417 139,614 15.29%
PBT 20,842 22,809 23,358 23,800 20,893 20,506 17,326 13.07%
Tax -5,630 -6,090 -6,114 -6,292 -4,798 -5,161 -5,122 6.48%
NP 15,212 16,718 17,244 17,508 16,095 15,345 12,204 15.77%
-
NP to SH 15,212 16,718 17,244 17,508 16,095 15,345 12,204 15.77%
-
Tax Rate 27.01% 26.70% 26.18% 26.44% 22.96% 25.17% 29.56% -
Total Cost 157,737 157,414 154,024 136,480 135,307 133,072 127,410 15.25%
-
Net Worth 176,918 175,266 174,357 169,151 164,768 155,197 152,549 10.35%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,921 - - - 3,923 - - -
Div Payout % 25.78% - - - 24.37% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 176,918 175,266 174,357 169,151 164,768 155,197 152,549 10.35%
NOSH 87,151 87,197 87,178 87,191 87,178 87,189 87,171 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.80% 9.60% 10.07% 11.37% 10.63% 10.34% 8.74% -
ROE 8.60% 9.54% 9.89% 10.35% 9.77% 9.89% 8.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.45 199.70 196.46 176.61 173.67 170.22 160.16 15.31%
EPS 17.45 19.17 19.78 20.08 18.46 17.60 14.00 15.77%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.03 2.01 2.00 1.94 1.89 1.78 1.75 10.37%
Adjusted Per Share Value based on latest NOSH - 87,191
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.26 199.62 196.34 176.53 173.56 170.14 160.05 15.29%
EPS 17.44 19.17 19.77 20.07 18.45 17.59 13.99 15.78%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.0281 2.0092 1.9988 1.9391 1.8888 1.7791 1.7488 10.35%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 1.18 1.18 1.19 1.12 0.99 1.14 -
P/RPS 0.52 0.59 0.60 0.67 0.64 0.58 0.71 -18.70%
P/EPS 5.96 6.15 5.97 5.93 6.07 5.63 8.14 -18.71%
EY 16.78 16.25 16.76 16.87 16.48 17.78 12.28 23.06%
DY 4.33 0.00 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 0.51 0.59 0.59 0.61 0.59 0.56 0.65 -14.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 16/11/06 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 -
Price 1.12 1.11 1.10 1.13 1.09 1.11 1.20 -
P/RPS 0.56 0.56 0.56 0.64 0.63 0.65 0.75 -17.65%
P/EPS 6.42 5.79 5.56 5.63 5.90 6.31 8.57 -17.47%
EY 15.58 17.27 17.98 17.77 16.94 15.86 11.67 21.18%
DY 4.02 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 0.55 0.55 0.55 0.58 0.58 0.62 0.69 -13.99%

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