[TRIUMPL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.86%
YoY- 69.66%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 35,944 33,863 33,465 29,439 23,586 21,393 15,809 72.99%
PBT 4,388 4,275 3,626 4,545 4,145 3,371 1,661 91.21%
Tax -1,209 -1,352 -904 -1,374 -1,205 -984 -335 135.46%
NP 3,179 2,923 2,722 3,171 2,940 2,387 1,326 79.22%
-
NP to SH 3,179 2,923 2,722 3,171 2,940 2,387 1,326 79.22%
-
Tax Rate 27.55% 31.63% 24.93% 30.23% 29.07% 29.19% 20.17% -
Total Cost 32,765 30,940 30,743 26,268 20,646 19,006 14,483 72.41%
-
Net Worth 152,417 150,076 147,441 91,678 102,791 100,184 100,322 32.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 2,157 - - - -
Div Payout % - - - 68.03% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,417 150,076 147,441 91,678 102,791 100,184 100,322 32.19%
NOSH 87,095 87,253 87,243 53,928 43,555 43,558 43,618 58.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.84% 8.63% 8.13% 10.77% 12.47% 11.16% 8.39% -
ROE 2.09% 1.95% 1.85% 3.46% 2.86% 2.38% 1.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.27 38.81 38.36 54.59 54.15 49.11 36.24 9.05%
EPS 3.65 3.35 3.12 5.88 6.75 5.48 3.04 12.97%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.69 1.70 2.36 2.30 2.30 -16.67%
Adjusted Per Share Value based on latest NOSH - 53,928
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.20 38.82 38.36 33.75 27.04 24.52 18.12 72.99%
EPS 3.64 3.35 3.12 3.64 3.37 2.74 1.52 79.08%
DPS 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
NAPS 1.7473 1.7204 1.6902 1.051 1.1784 1.1485 1.1501 32.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.14 1.20 1.29 1.04 1.07 1.45 1.39 -
P/RPS 2.76 3.09 3.36 1.91 1.98 2.95 3.84 -19.77%
P/EPS 31.23 35.82 41.35 17.69 15.85 26.46 45.72 -22.45%
EY 3.20 2.79 2.42 5.65 6.31 3.78 2.19 28.79%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.76 0.61 0.45 0.63 0.60 5.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 -
Price 1.20 1.16 1.20 1.35 0.87 1.16 1.48 -
P/RPS 2.91 2.99 3.13 2.47 1.61 2.36 4.08 -20.18%
P/EPS 32.88 34.63 38.46 22.96 12.89 21.17 48.68 -23.03%
EY 3.04 2.89 2.60 4.36 7.76 4.72 2.05 30.07%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.71 0.79 0.37 0.50 0.64 5.14%

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