[TRIUMPL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 88.61%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 85,634 38,497 151,402 111,313 69,807 33,863 107,883 -14.30%
PBT 11,679 5,950 20,893 15,380 8,663 4,275 15,687 -17.90%
Tax -3,057 -1,573 -4,798 -3,871 -2,561 -1,352 -4,467 -22.39%
NP 8,622 4,377 16,095 11,509 6,102 2,923 11,220 -16.14%
-
NP to SH 8,622 4,377 16,095 11,509 6,102 2,923 11,220 -16.14%
-
Tax Rate 26.18% 26.44% 22.96% 25.17% 29.56% 31.63% 28.48% -
Total Cost 77,012 34,120 135,307 99,804 63,705 30,940 96,663 -14.09%
-
Net Worth 174,357 169,151 164,768 155,197 152,549 150,076 105,226 40.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,923 - - - 2,490 -
Div Payout % - - 24.37% - - - 22.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 174,357 169,151 164,768 155,197 152,549 150,076 105,226 40.15%
NOSH 87,178 87,191 87,178 87,189 87,171 87,253 62,264 25.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.07% 11.37% 10.63% 10.34% 8.74% 8.63% 10.40% -
ROE 4.95% 2.59% 9.77% 7.42% 4.00% 1.95% 10.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.23 44.15 173.67 127.67 80.08 38.81 173.27 -31.57%
EPS 9.89 5.02 18.46 13.20 7.00 3.35 18.02 -33.03%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 2.00 1.94 1.89 1.78 1.75 1.72 1.69 11.91%
Adjusted Per Share Value based on latest NOSH - 87,209
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.17 44.13 173.56 127.61 80.02 38.82 123.67 -14.30%
EPS 9.88 5.02 18.45 13.19 7.00 3.35 12.86 -16.15%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 2.86 -
NAPS 1.9988 1.9391 1.8888 1.7791 1.7488 1.7204 1.2063 40.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.18 1.19 1.12 0.99 1.14 1.20 1.29 -
P/RPS 1.20 2.70 0.64 0.78 1.42 3.09 0.74 38.14%
P/EPS 11.93 23.71 6.07 7.50 16.29 35.82 7.16 40.67%
EY 8.38 4.22 16.48 13.33 6.14 2.79 13.97 -28.93%
DY 0.00 0.00 4.02 0.00 0.00 0.00 3.10 -
P/NAPS 0.59 0.61 0.59 0.56 0.65 0.70 0.76 -15.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 -
Price 1.10 1.13 1.09 1.11 1.20 1.16 1.20 -
P/RPS 1.12 2.56 0.63 0.87 1.50 2.99 0.69 38.23%
P/EPS 11.12 22.51 5.90 8.41 17.14 34.63 6.66 40.87%
EY 8.99 4.44 16.94 11.89 5.83 2.89 15.02 -29.04%
DY 0.00 0.00 4.13 0.00 0.00 0.00 3.33 -
P/NAPS 0.55 0.58 0.58 0.62 0.69 0.67 0.71 -15.69%

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