[TRIUMPL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -14.16%
YoY- 105.28%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 41,506 35,944 33,863 33,465 29,439 23,586 21,393 55.49%
PBT 6,717 4,388 4,275 3,626 4,545 4,145 3,371 58.28%
Tax -1,310 -1,209 -1,352 -904 -1,374 -1,205 -984 20.99%
NP 5,407 3,179 2,923 2,722 3,171 2,940 2,387 72.39%
-
NP to SH 5,407 3,179 2,923 2,722 3,171 2,940 2,387 72.39%
-
Tax Rate 19.50% 27.55% 31.63% 24.93% 30.23% 29.07% 29.19% -
Total Cost 36,099 32,765 30,940 30,743 26,268 20,646 19,006 53.30%
-
Net Worth 155,233 152,417 150,076 147,441 91,678 102,791 100,184 33.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 2,157 - - -
Div Payout % - - - - 68.03% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,233 152,417 150,076 147,441 91,678 102,791 100,184 33.86%
NOSH 87,209 87,095 87,253 87,243 53,928 43,555 43,558 58.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.03% 8.84% 8.63% 8.13% 10.77% 12.47% 11.16% -
ROE 3.48% 2.09% 1.95% 1.85% 3.46% 2.86% 2.38% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.59 41.27 38.81 38.36 54.59 54.15 49.11 -2.07%
EPS 6.20 3.65 3.35 3.12 5.88 6.75 5.48 8.56%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.78 1.75 1.72 1.69 1.70 2.36 2.30 -15.69%
Adjusted Per Share Value based on latest NOSH - 87,243
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.58 41.20 38.82 38.36 33.75 27.04 24.52 55.51%
EPS 6.20 3.64 3.35 3.12 3.64 3.37 2.74 72.27%
DPS 0.00 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 1.7795 1.7473 1.7204 1.6902 1.051 1.1784 1.1485 33.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.99 1.14 1.20 1.29 1.04 1.07 1.45 -
P/RPS 2.08 2.76 3.09 3.36 1.91 1.98 2.95 -20.76%
P/EPS 15.97 31.23 35.82 41.35 17.69 15.85 26.46 -28.55%
EY 6.26 3.20 2.79 2.42 5.65 6.31 3.78 39.93%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.56 0.65 0.70 0.76 0.61 0.45 0.63 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 -
Price 1.11 1.20 1.16 1.20 1.35 0.87 1.16 -
P/RPS 2.33 2.91 2.99 3.13 2.47 1.61 2.36 -0.84%
P/EPS 17.90 32.88 34.63 38.46 22.96 12.89 21.17 -10.57%
EY 5.59 3.04 2.89 2.60 4.36 7.76 4.72 11.92%
DY 0.00 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 0.62 0.69 0.67 0.71 0.79 0.37 0.50 15.40%

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