[TRIUMPL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 142.8%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,393 72,828 57,019 38,163 16,906 76,811 61,485 -50.49%
PBT 3,371 8,276 6,615 4,052 1,798 7,652 6,322 -34.21%
Tax -984 -2,114 -1,779 -1,085 -576 -2,286 -2,298 -43.15%
NP 2,387 6,162 4,836 2,967 1,222 5,366 4,024 -29.37%
-
NP to SH 2,387 6,162 4,836 2,967 1,222 5,366 4,024 -29.37%
-
Tax Rate 29.19% 25.54% 26.89% 26.78% 32.04% 29.87% 36.35% -
Total Cost 19,006 66,666 52,183 35,196 15,684 71,445 57,461 -52.14%
-
Net Worth 100,184 100,230 97,591 97,157 95,237 95,399 92,761 5.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,743 1,742 - - 1,742 - -
Div Payout % - 28.29% 36.04% - - 32.47% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 100,184 100,230 97,591 97,157 95,237 95,399 92,761 5.26%
NOSH 43,558 43,578 43,567 43,568 43,487 43,561 43,549 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.16% 8.46% 8.48% 7.77% 7.23% 6.99% 6.54% -
ROE 2.38% 6.15% 4.96% 3.05% 1.28% 5.62% 4.34% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.11 167.12 130.87 87.59 38.88 176.33 141.18 -50.50%
EPS 5.48 14.14 11.10 6.81 2.81 12.30 9.24 -29.38%
DPS 0.00 4.00 4.00 0.00 0.00 4.00 0.00 -
NAPS 2.30 2.30 2.24 2.23 2.19 2.19 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 43,516
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.52 83.49 65.36 43.75 19.38 88.05 70.48 -50.50%
EPS 2.74 7.06 5.54 3.40 1.40 6.15 4.61 -29.28%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.1485 1.149 1.1188 1.1138 1.0918 1.0936 1.0634 5.26%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.45 1.39 1.49 1.40 1.38 1.40 1.44 -
P/RPS 2.95 0.83 1.14 1.60 3.55 0.79 1.02 102.86%
P/EPS 26.46 9.83 13.42 20.56 49.11 11.37 15.58 42.30%
EY 3.78 10.17 7.45 4.86 2.04 8.80 6.42 -29.72%
DY 0.00 2.88 2.68 0.00 0.00 2.86 0.00 -
P/NAPS 0.63 0.60 0.67 0.63 0.63 0.64 0.68 -4.95%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 17/11/03 21/08/03 16/05/03 19/02/03 26/11/02 -
Price 1.16 1.48 1.46 1.48 1.40 1.25 1.49 -
P/RPS 2.36 0.89 1.12 1.69 3.60 0.71 1.06 70.42%
P/EPS 21.17 10.47 13.15 21.73 49.82 10.15 16.13 19.85%
EY 4.72 9.55 7.60 4.60 2.01 9.85 6.20 -16.61%
DY 0.00 2.70 2.74 0.00 0.00 3.20 0.00 -
P/NAPS 0.50 0.64 0.65 0.66 0.64 0.57 0.70 -20.07%

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