[TRIUMPL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.85%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 130,600 85,634 38,497 151,402 111,313 69,807 33,863 145.72%
PBT 17,107 11,679 5,950 20,893 15,380 8,663 4,275 151.84%
Tax -4,568 -3,057 -1,573 -4,798 -3,871 -2,561 -1,352 124.99%
NP 12,539 8,622 4,377 16,095 11,509 6,102 2,923 163.77%
-
NP to SH 12,539 8,622 4,377 16,095 11,509 6,102 2,923 163.77%
-
Tax Rate 26.70% 26.18% 26.44% 22.96% 25.17% 29.56% 31.63% -
Total Cost 118,061 77,012 34,120 135,307 99,804 63,705 30,940 143.98%
-
Net Worth 175,266 174,357 169,151 164,768 155,197 152,549 150,076 10.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,923 - - - -
Div Payout % - - - 24.37% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 175,266 174,357 169,151 164,768 155,197 152,549 150,076 10.88%
NOSH 87,197 87,178 87,191 87,178 87,189 87,171 87,253 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.60% 10.07% 11.37% 10.63% 10.34% 8.74% 8.63% -
ROE 7.15% 4.95% 2.59% 9.77% 7.42% 4.00% 1.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 149.77 98.23 44.15 173.67 127.67 80.08 38.81 145.82%
EPS 14.38 9.89 5.02 18.46 13.20 7.00 3.35 163.89%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.01 2.00 1.94 1.89 1.78 1.75 1.72 10.93%
Adjusted Per Share Value based on latest NOSH - 87,149
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 149.72 98.17 44.13 173.56 127.61 80.02 38.82 145.73%
EPS 14.37 9.88 5.02 18.45 13.19 7.00 3.35 163.76%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.0092 1.9988 1.9391 1.8888 1.7791 1.7488 1.7204 10.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.18 1.19 1.12 0.99 1.14 1.20 -
P/RPS 0.79 1.20 2.70 0.64 0.78 1.42 3.09 -59.68%
P/EPS 8.21 11.93 23.71 6.07 7.50 16.29 35.82 -62.51%
EY 12.19 8.38 4.22 16.48 13.33 6.14 2.79 167.01%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.61 0.59 0.56 0.65 0.70 -10.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 -
Price 1.11 1.10 1.13 1.09 1.11 1.20 1.16 -
P/RPS 0.74 1.12 2.56 0.63 0.87 1.50 2.99 -60.54%
P/EPS 7.72 11.12 22.51 5.90 8.41 17.14 34.63 -63.20%
EY 12.95 8.99 4.44 16.94 11.89 5.83 2.89 171.55%
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.58 0.58 0.62 0.69 0.67 -12.31%

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