[TRIUMPL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.42%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 74,418 44,979 21,393 72,828 57,019 38,163 16,906 167.86%
PBT 12,061 7,516 3,371 8,276 6,615 4,052 1,798 254.45%
Tax -3,563 -2,189 -984 -2,114 -1,779 -1,085 -576 235.85%
NP 8,498 5,327 2,387 6,162 4,836 2,967 1,222 263.04%
-
NP to SH 8,498 5,327 2,387 6,162 4,836 2,967 1,222 263.04%
-
Tax Rate 29.54% 29.12% 29.19% 25.54% 26.89% 26.78% 32.04% -
Total Cost 65,920 39,652 19,006 66,666 52,183 35,196 15,684 159.75%
-
Net Worth 91,724 102,878 100,184 100,230 97,591 97,157 95,237 -2.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,743 1,742 - - -
Div Payout % - - - 28.29% 36.04% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 91,724 102,878 100,184 100,230 97,591 97,157 95,237 -2.46%
NOSH 53,955 43,592 43,558 43,578 43,567 43,568 43,487 15.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.42% 11.84% 11.16% 8.46% 8.48% 7.77% 7.23% -
ROE 9.26% 5.18% 2.38% 6.15% 4.96% 3.05% 1.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.92 103.18 49.11 167.12 130.87 87.59 38.88 132.05%
EPS 15.75 12.22 5.48 14.14 11.10 6.81 2.81 214.54%
DPS 0.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 1.70 2.36 2.30 2.30 2.24 2.23 2.19 -15.49%
Adjusted Per Share Value based on latest NOSH - 43,618
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 85.31 51.56 24.52 83.49 65.36 43.75 19.38 167.87%
EPS 9.74 6.11 2.74 7.06 5.54 3.40 1.40 263.15%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.0515 1.1794 1.1485 1.149 1.1188 1.1138 1.0918 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.07 1.45 1.39 1.49 1.40 1.38 -
P/RPS 0.75 1.04 2.95 0.83 1.14 1.60 3.55 -64.42%
P/EPS 6.60 8.76 26.46 9.83 13.42 20.56 49.11 -73.66%
EY 15.14 11.42 3.78 10.17 7.45 4.86 2.04 279.09%
DY 0.00 0.00 0.00 2.88 2.68 0.00 0.00 -
P/NAPS 0.61 0.45 0.63 0.60 0.67 0.63 0.63 -2.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 27/02/04 17/11/03 21/08/03 16/05/03 -
Price 1.35 0.87 1.16 1.48 1.46 1.48 1.40 -
P/RPS 0.98 0.84 2.36 0.89 1.12 1.69 3.60 -57.89%
P/EPS 8.57 7.12 21.17 10.47 13.15 21.73 49.82 -68.97%
EY 11.67 14.05 4.72 9.55 7.60 4.60 2.01 222.00%
DY 0.00 0.00 0.00 2.70 2.74 0.00 0.00 -
P/NAPS 0.79 0.37 0.50 0.64 0.65 0.66 0.64 15.02%

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