[TRIUMPL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.08%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,137 38,497 40,089 41,506 35,944 33,863 33,465 25.73%
PBT 5,729 5,950 5,514 6,717 4,388 4,275 3,626 35.76%
Tax -1,484 -1,573 -927 -1,310 -1,209 -1,352 -904 39.28%
NP 4,245 4,377 4,587 5,407 3,179 2,923 2,722 34.59%
-
NP to SH 4,245 4,377 4,587 5,407 3,179 2,923 2,722 34.59%
-
Tax Rate 25.90% 26.44% 16.81% 19.50% 27.55% 31.63% 24.93% -
Total Cost 42,892 34,120 35,502 36,099 32,765 30,940 30,743 24.93%
-
Net Worth 174,332 169,151 87,149 155,233 152,417 150,076 147,441 11.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,921 - - - - -
Div Payout % - - 85.50% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 174,332 169,151 87,149 155,233 152,417 150,076 147,441 11.85%
NOSH 87,166 87,191 87,149 87,209 87,095 87,253 87,243 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.01% 11.37% 11.44% 13.03% 8.84% 8.63% 8.13% -
ROE 2.44% 2.59% 5.26% 3.48% 2.09% 1.95% 1.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.08 44.15 46.00 47.59 41.27 38.81 38.36 25.80%
EPS 4.87 5.02 5.26 6.20 3.65 3.35 3.12 34.66%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.00 1.78 1.75 1.72 1.69 11.91%
Adjusted Per Share Value based on latest NOSH - 87,209
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.04 44.13 45.96 47.58 41.20 38.82 38.36 25.74%
EPS 4.87 5.02 5.26 6.20 3.64 3.35 3.12 34.66%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.9985 1.9391 0.999 1.7795 1.7473 1.7204 1.6902 11.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.18 1.19 1.12 0.99 1.14 1.20 1.29 -
P/RPS 2.18 2.70 2.43 2.08 2.76 3.09 3.36 -25.11%
P/EPS 24.23 23.71 21.28 15.97 31.23 35.82 41.35 -30.04%
EY 4.13 4.22 4.70 6.26 3.20 2.79 2.42 42.94%
DY 0.00 0.00 4.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 1.12 0.56 0.65 0.70 0.76 -15.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 -
Price 1.10 1.13 1.09 1.11 1.20 1.16 1.20 -
P/RPS 2.03 2.56 2.37 2.33 2.91 2.99 3.13 -25.13%
P/EPS 22.59 22.51 20.71 17.90 32.88 34.63 38.46 -29.93%
EY 4.43 4.44 4.83 5.59 3.04 2.89 2.60 42.79%
DY 0.00 0.00 4.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 1.09 0.62 0.69 0.67 0.71 -15.69%

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