[TRIUMPL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.07%
YoY- -51.59%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 158,794 126,085 80,807 37,323 172,949 130,600 85,634 50.76%
PBT 16,072 13,719 8,556 3,000 20,842 17,107 11,679 23.64%
Tax -4,357 -3,724 -2,264 -881 -5,630 -4,568 -3,057 26.56%
NP 11,715 9,995 6,292 2,119 15,212 12,539 8,622 22.60%
-
NP to SH 11,715 9,995 6,292 2,119 15,212 12,539 8,622 22.60%
-
Tax Rate 27.11% 27.14% 26.46% 29.37% 27.01% 26.70% 26.18% -
Total Cost 147,079 116,090 74,515 35,204 157,737 118,061 77,012 53.75%
-
Net Worth 186,524 184,737 183,008 178,763 176,918 175,266 174,357 4.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,179 - - - 3,921 - - -
Div Payout % 18.60% - - - 25.78% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 186,524 184,737 183,008 178,763 176,918 175,266 174,357 4.58%
NOSH 87,161 87,140 87,146 87,201 87,151 87,197 87,178 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.38% 7.93% 7.79% 5.68% 8.80% 9.60% 10.07% -
ROE 6.28% 5.41% 3.44% 1.19% 8.60% 7.15% 4.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 182.18 144.69 92.73 42.80 198.45 149.77 98.23 50.78%
EPS 13.44 11.47 7.22 2.43 17.45 14.38 9.89 22.61%
DPS 2.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.14 2.12 2.10 2.05 2.03 2.01 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 87,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 182.04 144.54 92.63 42.79 198.26 149.72 98.17 50.76%
EPS 13.43 11.46 7.21 2.43 17.44 14.37 9.88 22.64%
DPS 2.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.1383 2.1178 2.0979 2.0493 2.0281 2.0092 1.9988 4.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.97 0.95 1.06 1.06 1.04 1.18 1.18 -
P/RPS 0.53 0.66 1.14 2.48 0.52 0.79 1.20 -41.91%
P/EPS 7.22 8.28 14.68 43.62 5.96 8.21 11.93 -28.38%
EY 13.86 12.07 6.81 2.29 16.78 12.19 8.38 39.72%
DY 2.58 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 0.45 0.45 0.50 0.52 0.51 0.59 0.59 -16.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 20/11/07 17/08/07 25/05/07 16/02/07 16/11/06 23/08/06 -
Price 1.02 1.05 0.85 1.09 1.12 1.11 1.10 -
P/RPS 0.56 0.73 0.92 2.55 0.56 0.74 1.12 -36.92%
P/EPS 7.59 9.15 11.77 44.86 6.42 7.72 11.12 -22.42%
EY 13.18 10.92 8.49 2.23 15.58 12.95 8.99 28.96%
DY 2.45 0.00 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 0.48 0.50 0.40 0.53 0.55 0.55 0.55 -8.65%

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