[TRIUMPL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 80.02%
YoY- 95.34%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 33,465 29,439 23,586 21,393 15,809 18,856 21,257 35.14%
PBT 3,626 4,545 4,145 3,371 1,661 2,563 2,254 37.09%
Tax -904 -1,374 -1,205 -984 -335 -694 -509 46.40%
NP 2,722 3,171 2,940 2,387 1,326 1,869 1,745 34.32%
-
NP to SH 2,722 3,171 2,940 2,387 1,326 1,869 1,745 34.32%
-
Tax Rate 24.93% 30.23% 29.07% 29.19% 20.17% 27.08% 22.58% -
Total Cost 30,743 26,268 20,646 19,006 14,483 16,987 19,512 35.21%
-
Net Worth 147,441 91,678 102,791 100,184 100,322 97,588 97,041 31.99%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 2,157 - - - 1,742 - -
Div Payout % - 68.03% - - - 93.24% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 147,441 91,678 102,791 100,184 100,322 97,588 97,041 31.99%
NOSH 87,243 53,928 43,555 43,558 43,618 43,566 43,516 58.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.13% 10.77% 12.47% 11.16% 8.39% 9.91% 8.21% -
ROE 1.85% 3.46% 2.86% 2.38% 1.32% 1.92% 1.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.36 54.59 54.15 49.11 36.24 43.28 48.85 -14.82%
EPS 3.12 5.88 6.75 5.48 3.04 4.29 4.01 -15.34%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.69 1.70 2.36 2.30 2.30 2.24 2.23 -16.80%
Adjusted Per Share Value based on latest NOSH - 43,558
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.36 33.75 27.04 24.52 18.12 21.62 24.37 35.12%
EPS 3.12 3.64 3.37 2.74 1.52 2.14 2.00 34.32%
DPS 0.00 2.47 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.6902 1.051 1.1784 1.1485 1.1501 1.1187 1.1124 31.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.29 1.04 1.07 1.45 1.39 1.49 1.40 -
P/RPS 3.36 1.91 1.98 2.95 3.84 3.44 2.87 11.02%
P/EPS 41.35 17.69 15.85 26.46 45.72 34.73 34.91 11.89%
EY 2.42 5.65 6.31 3.78 2.19 2.88 2.86 -10.49%
DY 0.00 3.85 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.76 0.61 0.45 0.63 0.60 0.67 0.63 13.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 17/11/03 21/08/03 -
Price 1.20 1.35 0.87 1.16 1.48 1.46 1.48 -
P/RPS 3.13 2.47 1.61 2.36 4.08 3.37 3.03 2.17%
P/EPS 38.46 22.96 12.89 21.17 48.68 34.03 36.91 2.76%
EY 2.60 4.36 7.76 4.72 2.05 2.94 2.71 -2.71%
DY 0.00 2.96 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.71 0.79 0.37 0.50 0.64 0.65 0.66 4.96%

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