[TRIUMPL] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.17%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,863 33,465 29,439 23,586 21,393 15,809 18,856 47.69%
PBT 4,275 3,626 4,545 4,145 3,371 1,661 2,563 40.60%
Tax -1,352 -904 -1,374 -1,205 -984 -335 -694 55.92%
NP 2,923 2,722 3,171 2,940 2,387 1,326 1,869 34.69%
-
NP to SH 2,923 2,722 3,171 2,940 2,387 1,326 1,869 34.69%
-
Tax Rate 31.63% 24.93% 30.23% 29.07% 29.19% 20.17% 27.08% -
Total Cost 30,940 30,743 26,268 20,646 19,006 14,483 16,987 49.08%
-
Net Worth 150,076 147,441 91,678 102,791 100,184 100,322 97,588 33.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 2,157 - - - 1,742 -
Div Payout % - - 68.03% - - - 93.24% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 150,076 147,441 91,678 102,791 100,184 100,322 97,588 33.19%
NOSH 87,253 87,243 53,928 43,555 43,558 43,618 43,566 58.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.63% 8.13% 10.77% 12.47% 11.16% 8.39% 9.91% -
ROE 1.95% 1.85% 3.46% 2.86% 2.38% 1.32% 1.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.81 38.36 54.59 54.15 49.11 36.24 43.28 -7.00%
EPS 3.35 3.12 5.88 6.75 5.48 3.04 4.29 -15.18%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.72 1.69 1.70 2.36 2.30 2.30 2.24 -16.13%
Adjusted Per Share Value based on latest NOSH - 43,555
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.82 38.36 33.75 27.04 24.52 18.12 21.62 47.67%
EPS 3.35 3.12 3.64 3.37 2.74 1.52 2.14 34.78%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.00 -
NAPS 1.7204 1.6902 1.051 1.1784 1.1485 1.1501 1.1187 33.19%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.20 1.29 1.04 1.07 1.45 1.39 1.49 -
P/RPS 3.09 3.36 1.91 1.98 2.95 3.84 3.44 -6.89%
P/EPS 35.82 41.35 17.69 15.85 26.46 45.72 34.73 2.07%
EY 2.79 2.42 5.65 6.31 3.78 2.19 2.88 -2.09%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.68 -
P/NAPS 0.70 0.76 0.61 0.45 0.63 0.60 0.67 2.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 17/11/03 -
Price 1.16 1.20 1.35 0.87 1.16 1.48 1.46 -
P/RPS 2.99 3.13 2.47 1.61 2.36 4.08 3.37 -7.65%
P/EPS 34.63 38.46 22.96 12.89 21.17 48.68 34.03 1.17%
EY 2.89 2.60 4.36 7.76 4.72 2.05 2.94 -1.13%
DY 0.00 0.00 2.96 0.00 0.00 0.00 2.74 -
P/NAPS 0.67 0.71 0.79 0.37 0.50 0.64 0.65 2.03%

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