[TRIUMPL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 39.58%
YoY- -21.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,163 16,906 76,811 61,485 38,800 17,962 84,585 -41.26%
PBT 4,052 1,798 7,652 6,322 4,217 1,560 8,371 -38.43%
Tax -1,085 -576 -2,286 -2,298 -1,334 -541 -3,196 -51.43%
NP 2,967 1,222 5,366 4,024 2,883 1,019 5,175 -31.05%
-
NP to SH 2,967 1,222 5,366 4,024 2,883 1,019 5,175 -31.05%
-
Tax Rate 26.78% 32.04% 29.87% 36.35% 31.63% 34.68% 38.18% -
Total Cost 35,196 15,684 71,445 57,461 35,917 16,943 79,410 -41.95%
-
Net Worth 97,157 95,237 95,399 92,761 91,890 91,448 90,529 4.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,742 - - - - -
Div Payout % - - 32.47% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 97,157 95,237 95,399 92,761 91,890 91,448 90,529 4.83%
NOSH 43,568 43,487 43,561 43,549 43,549 43,547 43,523 0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.77% 7.23% 6.99% 6.54% 7.43% 5.67% 6.12% -
ROE 3.05% 1.28% 5.62% 4.34% 3.14% 1.11% 5.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 87.59 38.88 176.33 141.18 89.09 41.25 194.34 -41.30%
EPS 6.81 2.81 12.30 9.24 6.62 2.34 11.89 -31.10%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.19 2.13 2.11 2.10 2.08 4.76%
Adjusted Per Share Value based on latest NOSH - 43,549
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.75 19.38 88.05 70.48 44.48 20.59 96.97 -41.26%
EPS 3.40 1.40 6.15 4.61 3.30 1.17 5.93 -31.05%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1138 1.0918 1.0936 1.0634 1.0534 1.0483 1.0378 4.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.38 1.40 1.44 1.75 1.61 1.70 -
P/RPS 1.60 3.55 0.79 1.02 1.96 3.90 0.87 50.27%
P/EPS 20.56 49.11 11.37 15.58 26.44 68.80 14.30 27.47%
EY 4.86 2.04 8.80 6.42 3.78 1.45 6.99 -21.56%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.68 0.83 0.77 0.82 -16.15%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 24/05/02 11/04/02 -
Price 1.48 1.40 1.25 1.49 1.71 2.00 1.70 -
P/RPS 1.69 3.60 0.71 1.06 1.92 4.85 0.87 55.87%
P/EPS 21.73 49.82 10.15 16.13 25.83 85.47 14.30 32.27%
EY 4.60 2.01 9.85 6.20 3.87 1.17 6.99 -24.40%
DY 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.57 0.70 0.81 0.95 0.82 -13.50%

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