[TRIUMPL] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.38%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 40,089 41,506 35,944 33,863 33,465 29,439 23,586 42.28%
PBT 5,514 6,717 4,388 4,275 3,626 4,545 4,145 20.89%
Tax -927 -1,310 -1,209 -1,352 -904 -1,374 -1,205 -16.00%
NP 4,587 5,407 3,179 2,923 2,722 3,171 2,940 34.41%
-
NP to SH 4,587 5,407 3,179 2,923 2,722 3,171 2,940 34.41%
-
Tax Rate 16.81% 19.50% 27.55% 31.63% 24.93% 30.23% 29.07% -
Total Cost 35,502 36,099 32,765 30,940 30,743 26,268 20,646 43.38%
-
Net Worth 87,149 155,233 152,417 150,076 147,441 91,678 102,791 -10.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,921 - - - - 2,157 - -
Div Payout % 85.50% - - - - 68.03% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 87,149 155,233 152,417 150,076 147,441 91,678 102,791 -10.39%
NOSH 87,149 87,209 87,095 87,253 87,243 53,928 43,555 58.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.44% 13.03% 8.84% 8.63% 8.13% 10.77% 12.47% -
ROE 5.26% 3.48% 2.09% 1.95% 1.85% 3.46% 2.86% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.00 47.59 41.27 38.81 38.36 54.59 54.15 -10.27%
EPS 5.26 6.20 3.65 3.35 3.12 5.88 6.75 -15.28%
DPS 4.50 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.00 1.78 1.75 1.72 1.69 1.70 2.36 -43.49%
Adjusted Per Share Value based on latest NOSH - 87,253
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.96 47.58 41.20 38.82 38.36 33.75 27.04 42.28%
EPS 5.26 6.20 3.64 3.35 3.12 3.64 3.37 34.44%
DPS 4.50 0.00 0.00 0.00 0.00 2.47 0.00 -
NAPS 0.999 1.7795 1.7473 1.7204 1.6902 1.051 1.1784 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.99 1.14 1.20 1.29 1.04 1.07 -
P/RPS 2.43 2.08 2.76 3.09 3.36 1.91 1.98 14.58%
P/EPS 21.28 15.97 31.23 35.82 41.35 17.69 15.85 21.63%
EY 4.70 6.26 3.20 2.79 2.42 5.65 6.31 -17.78%
DY 4.02 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.12 0.56 0.65 0.70 0.76 0.61 0.45 83.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 -
Price 1.09 1.11 1.20 1.16 1.20 1.35 0.87 -
P/RPS 2.37 2.33 2.91 2.99 3.13 2.47 1.61 29.31%
P/EPS 20.71 17.90 32.88 34.63 38.46 22.96 12.89 37.05%
EY 4.83 5.59 3.04 2.89 2.60 4.36 7.76 -27.03%
DY 4.13 0.00 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 1.09 0.62 0.69 0.67 0.71 0.79 0.37 105.09%

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