[TRIUMPL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.05%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 29,439 23,586 21,393 15,809 18,856 21,257 16,906 44.59%
PBT 4,545 4,145 3,371 1,661 2,563 2,254 1,798 85.25%
Tax -1,374 -1,205 -984 -335 -694 -509 -576 78.24%
NP 3,171 2,940 2,387 1,326 1,869 1,745 1,222 88.50%
-
NP to SH 3,171 2,940 2,387 1,326 1,869 1,745 1,222 88.50%
-
Tax Rate 30.23% 29.07% 29.19% 20.17% 27.08% 22.58% 32.04% -
Total Cost 26,268 20,646 19,006 14,483 16,987 19,512 15,684 40.89%
-
Net Worth 91,678 102,791 100,184 100,322 97,588 97,041 95,237 -2.50%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,157 - - - 1,742 - - -
Div Payout % 68.03% - - - 93.24% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 91,678 102,791 100,184 100,322 97,588 97,041 95,237 -2.50%
NOSH 53,928 43,555 43,558 43,618 43,566 43,516 43,487 15.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.77% 12.47% 11.16% 8.39% 9.91% 8.21% 7.23% -
ROE 3.46% 2.86% 2.38% 1.32% 1.92% 1.80% 1.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 54.59 54.15 49.11 36.24 43.28 48.85 38.88 25.31%
EPS 5.88 6.75 5.48 3.04 4.29 4.01 2.81 63.37%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.70 2.36 2.30 2.30 2.24 2.23 2.19 -15.49%
Adjusted Per Share Value based on latest NOSH - 43,618
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.75 27.04 24.52 18.12 21.62 24.37 19.38 44.60%
EPS 3.64 3.37 2.74 1.52 2.14 2.00 1.40 88.75%
DPS 2.47 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.051 1.1784 1.1485 1.1501 1.1187 1.1124 1.0918 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.07 1.45 1.39 1.49 1.40 1.38 -
P/RPS 1.91 1.98 2.95 3.84 3.44 2.87 3.55 -33.77%
P/EPS 17.69 15.85 26.46 45.72 34.73 34.91 49.11 -49.27%
EY 5.65 6.31 3.78 2.19 2.88 2.86 2.04 96.85%
DY 3.85 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.61 0.45 0.63 0.60 0.67 0.63 0.63 -2.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 27/02/04 17/11/03 21/08/03 16/05/03 -
Price 1.35 0.87 1.16 1.48 1.46 1.48 1.40 -
P/RPS 2.47 1.61 2.36 4.08 3.37 3.03 3.60 -22.15%
P/EPS 22.96 12.89 21.17 48.68 34.03 36.91 49.82 -40.25%
EY 4.36 7.76 4.72 2.05 2.94 2.71 2.01 67.33%
DY 2.96 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.79 0.37 0.50 0.64 0.65 0.66 0.64 15.02%

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