[TRIUMPL] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 42.8%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,393 15,809 18,856 21,257 16,906 15,326 22,685 -3.83%
PBT 3,371 1,661 2,563 2,254 1,798 1,330 2,105 36.84%
Tax -984 -335 -694 -509 -576 12 -964 1.37%
NP 2,387 1,326 1,869 1,745 1,222 1,342 1,141 63.49%
-
NP to SH 2,387 1,326 1,869 1,745 1,222 1,342 1,141 63.49%
-
Tax Rate 29.19% 20.17% 27.08% 22.58% 32.04% -0.90% 45.80% -
Total Cost 19,006 14,483 16,987 19,512 15,684 13,984 21,544 -8.00%
-
Net Worth 100,184 100,322 97,588 97,041 95,237 87,200 92,760 5.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 1,742 - - - - -
Div Payout % - - 93.24% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 100,184 100,322 97,588 97,041 95,237 87,200 92,760 5.26%
NOSH 43,558 43,618 43,566 43,516 43,487 43,600 43,549 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.16% 8.39% 9.91% 8.21% 7.23% 8.76% 5.03% -
ROE 2.38% 1.32% 1.92% 1.80% 1.28% 1.54% 1.23% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.11 36.24 43.28 48.85 38.88 35.15 52.09 -3.84%
EPS 5.48 3.04 4.29 4.01 2.81 3.08 2.62 63.47%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.30 2.24 2.23 2.19 2.00 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 43,516
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.52 18.12 21.62 24.37 19.38 17.57 26.01 -3.85%
EPS 2.74 1.52 2.14 2.00 1.40 1.54 1.31 63.47%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1485 1.1501 1.1187 1.1124 1.0918 0.9996 1.0634 5.26%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.45 1.39 1.49 1.40 1.38 1.40 1.44 -
P/RPS 2.95 3.84 3.44 2.87 3.55 3.98 2.76 4.53%
P/EPS 26.46 45.72 34.73 34.91 49.11 45.48 54.96 -38.54%
EY 3.78 2.19 2.88 2.86 2.04 2.20 1.82 62.71%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.67 0.63 0.63 0.70 0.68 -4.95%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 17/11/03 21/08/03 16/05/03 19/02/03 26/11/02 -
Price 1.16 1.48 1.46 1.48 1.40 1.25 1.49 -
P/RPS 2.36 4.08 3.37 3.03 3.60 3.56 2.86 -12.01%
P/EPS 21.17 48.68 34.03 36.91 49.82 40.61 56.87 -48.22%
EY 4.72 2.05 2.94 2.71 2.01 2.46 1.76 92.91%
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.65 0.66 0.64 0.63 0.70 -20.07%

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