[TRIUMPL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.62%
YoY- 5491.67%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 18,856 21,257 16,906 15,326 22,685 20,839 17,962 3.28%
PBT 2,563 2,254 1,798 1,330 2,105 2,657 1,560 39.19%
Tax -694 -509 -576 12 -964 -793 -541 18.04%
NP 1,869 1,745 1,222 1,342 1,141 1,864 1,019 49.78%
-
NP to SH 1,869 1,745 1,222 1,342 1,141 1,864 1,019 49.78%
-
Tax Rate 27.08% 22.58% 32.04% -0.90% 45.80% 29.85% 34.68% -
Total Cost 16,987 19,512 15,684 13,984 21,544 18,975 16,943 0.17%
-
Net Worth 97,588 97,041 95,237 87,200 92,760 91,893 91,448 4.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,742 - - - - - - -
Div Payout % 93.24% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 97,588 97,041 95,237 87,200 92,760 91,893 91,448 4.42%
NOSH 43,566 43,516 43,487 43,600 43,549 43,551 43,547 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.91% 8.21% 7.23% 8.76% 5.03% 8.94% 5.67% -
ROE 1.92% 1.80% 1.28% 1.54% 1.23% 2.03% 1.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.28 48.85 38.88 35.15 52.09 47.85 41.25 3.25%
EPS 4.29 4.01 2.81 3.08 2.62 4.28 2.34 49.73%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.23 2.19 2.00 2.13 2.11 2.10 4.39%
Adjusted Per Share Value based on latest NOSH - 43,600
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.62 24.37 19.38 17.57 26.01 23.89 20.59 3.30%
EPS 2.14 2.00 1.40 1.54 1.31 2.14 1.17 49.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1187 1.1124 1.0918 0.9996 1.0634 1.0534 1.0483 4.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.49 1.40 1.38 1.40 1.44 1.75 1.61 -
P/RPS 3.44 2.87 3.55 3.98 2.76 3.66 3.90 -8.01%
P/EPS 34.73 34.91 49.11 45.48 54.96 40.89 68.80 -36.57%
EY 2.88 2.86 2.04 2.20 1.82 2.45 1.45 57.94%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.63 0.70 0.68 0.83 0.77 -8.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 24/05/02 -
Price 1.46 1.48 1.40 1.25 1.49 1.71 2.00 -
P/RPS 3.37 3.03 3.60 3.56 2.86 3.57 4.85 -21.53%
P/EPS 34.03 36.91 49.82 40.61 56.87 39.95 85.47 -45.84%
EY 2.94 2.71 2.01 2.46 1.76 2.50 1.17 84.72%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.64 0.63 0.70 0.81 0.95 -22.33%

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