[TRIUMPL] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[TRIUMPL] TRIUMPHAL ASSOCIATES BHD

Announcement Date

20-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -3.31%

YoY- -27.4%

Quarter Report

TRIUMPL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	80,295	84,692	90,384	96,722	98,060	97,996	95,830	-11.13%
YoY %	-5.19%	-6.30%	-6.55%	-1.36%	0.07%	2.26%	-	-
Horiz. %	83.79%	88.38%	94.32%	100.93%	102.33%	102.26%	100.00%	-
PBT	7,465	8,371	11,389	13,735	14,073	14,518	14,171	-34.79%
YoY %	-10.82%	-26.50%	-17.08%	-2.40%	-3.07%	2.45%	-	-
Horiz. %	52.68%	59.07%	80.37%	96.92%	99.31%	102.45%	100.00%	-
Tax	-2,941	-3,196	-3,790	-4,098	-4,106	-4,243	-3,437	-9.87%
YoY %	7.98%	15.67%	7.52%	0.19%	3.23%	-23.45%	-	-
Horiz. %	85.57%	92.99%	110.27%	119.23%	119.46%	123.45%	100.00%	-
NP	4,524	5,175	7,599	9,637	9,967	10,275	10,734	-43.81%
YoY %	-12.58%	-31.90%	-21.15%	-3.31%	-3.00%	-4.28%	-	-
Horiz. %	42.15%	48.21%	70.79%	89.78%	92.85%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,524	5,175	7,599	9,637	9,967	10,275	10,734	-43.81%
YoY %	-12.58%	-31.90%	-21.15%	-3.31%	-3.00%	-4.28%	-	-
Horiz. %	42.15%	48.21%	70.79%	89.78%	92.85%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.40%	38.18%	33.28%	29.84%	29.18%	29.23%	24.25%	-
YoY %	3.20%	14.72%	11.53%	2.26%	-0.17%	20.54%	-	-
Horiz. %	162.47%	157.44%	137.24%	123.05%	120.33%	120.54%	100.00%	-
Total Cost	75,771	79,517	82,785	87,085	88,093	87,721	85,096	-7.45%
YoY %	-4.71%	-3.95%	-4.94%	-1.14%	0.42%	3.08%	-	-
Horiz. %	89.04%	93.44%	97.28%	102.34%	103.52%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,448	83,199	92,276	88,935	88,718	87,153	83,746	6.04%
YoY %	9.91%	-9.84%	3.76%	0.24%	1.80%	4.07%	-	-
Horiz. %	109.20%	99.35%	110.19%	106.20%	105.94%	104.07%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	1,600	1,600	1,743	1,743	1,743	1,743	1,953	-12.45%
YoY %	0.00%	-8.20%	0.00%	0.00%	0.00%	-10.75%	-	-
Horiz. %	81.93%	81.93%	89.25%	89.25%	89.25%	89.25%	100.00%	-
Div Payout %	35.37%	30.92%	22.94%	18.09%	17.49%	16.96%	18.20%	-
YoY %	14.39%	34.79%	26.81%	3.43%	3.12%	-6.81%	-	-
Horiz. %	194.34%	169.89%	126.04%	99.40%	96.10%	93.19%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	91,448	83,199	92,276	88,935	88,718	87,153	83,746	6.04%
YoY %	9.91%	-9.84%	3.76%	0.24%	1.80%	4.07%	-	-
Horiz. %	109.20%	99.35%	110.19%	106.20%	105.94%	104.07%	100.00%	-
NOSH	43,547	40,000	44,363	43,172	43,489	43,576	21,528	60.01%
YoY %	8.87%	-9.83%	2.76%	-0.73%	-0.20%	102.42%	-	-
Horiz. %	202.28%	185.80%	206.07%	200.54%	202.01%	202.42%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	5.63%	6.11%	8.41%	9.96%	10.16%	10.49%	11.20%	-
YoY %	-7.86%	-27.35%	-15.56%	-1.97%	-3.15%	-6.34%	-	-
Horiz. %	50.27%	54.55%	75.09%	88.93%	90.71%	93.66%	100.00%	-
ROE	4.95%	6.22%	8.24%	10.84%	11.23%	11.79%	12.82%	-
YoY %	-20.42%	-24.51%	-23.99%	-3.47%	-4.75%	-8.03%	-	-
Horiz. %	38.61%	48.52%	64.27%	84.56%	87.60%	91.97%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	184.39	211.73	203.73	224.04	225.48	224.88	445.13	-44.46%
YoY %	-12.91%	3.93%	-9.07%	-0.64%	0.27%	-49.48%	-	-
Horiz. %	41.42%	47.57%	45.77%	50.33%	50.65%	50.52%	100.00%	-
EPS	10.39	12.94	17.13	22.32	22.92	23.58	49.86	-64.88%
YoY %	-19.71%	-24.46%	-23.25%	-2.62%	-2.80%	-52.71%	-	-
Horiz. %	20.84%	25.95%	34.36%	44.77%	45.97%	47.29%	100.00%	-
DPS	3.67	4.00	3.93	4.04	4.01	4.00	9.00	-45.04%
YoY %	-8.25%	1.78%	-2.72%	0.75%	0.25%	-55.56%	-	-
Horiz. %	40.78%	44.44%	43.67%	44.89%	44.56%	44.44%	100.00%	-
NAPS	2.10	2.08	2.08	2.06	2.04	2.00	3.89	-33.72%
YoY %	0.96%	0.00%	0.97%	0.98%	2.00%	-48.59%	-	-
Horiz. %	53.98%	53.47%	53.47%	52.96%	52.44%	51.41%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 43,172
RPS	92.05	97.09	103.61	110.88	112.41	112.34	109.86	-11.13%
YoY %	-5.19%	-6.29%	-6.56%	-1.36%	0.06%	2.26%	-	-
Horiz. %	83.79%	88.38%	94.31%	100.93%	102.32%	102.26%	100.00%	-
EPS	5.19	5.93	8.71	11.05	11.43	11.78	12.31	-43.80%
YoY %	-12.48%	-31.92%	-21.18%	-3.32%	-2.97%	-4.31%	-	-
Horiz. %	42.16%	48.17%	70.76%	89.76%	92.85%	95.69%	100.00%	-
DPS	1.83	1.83	2.00	2.00	2.00	2.00	2.24	-12.61%
YoY %	0.00%	-8.50%	0.00%	0.00%	0.00%	-10.71%	-	-
Horiz. %	81.70%	81.70%	89.29%	89.29%	89.29%	89.29%	100.00%	-
NAPS	1.0483	0.9538	1.0578	1.0195	1.017	0.9991	0.96	6.04%
YoY %	9.91%	-9.83%	3.76%	0.25%	1.79%	4.07%	-	-
Horiz. %	109.20%	99.35%	110.19%	106.20%	105.94%	104.07%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.61	1.70	1.31	1.48	1.47	2.00	2.46	-
P/RPS	0.87	0.80	0.64	0.66	0.65	0.89	0.55	35.79%
YoY %	8.75%	25.00%	-3.03%	1.54%	-26.97%	61.82%	-	-
Horiz. %	158.18%	145.45%	116.36%	120.00%	118.18%	161.82%	100.00%	-
P/EPS	15.50	13.14	7.65	6.63	6.41	8.48	4.93	114.76%
YoY %	17.96%	71.76%	15.38%	3.43%	-24.41%	72.01%	-	-
Horiz. %	314.40%	266.53%	155.17%	134.48%	130.02%	172.01%	100.00%	-
EY	6.45	7.61	13.08	15.08	15.59	11.79	20.27	-53.42%
YoY %	-15.24%	-41.82%	-13.26%	-3.27%	32.23%	-41.84%	-	-
Horiz. %	31.82%	37.54%	64.53%	74.40%	76.91%	58.16%	100.00%	-
DY	2.28	2.35	3.00	2.73	2.73	2.00	3.66	-27.08%
YoY %	-2.98%	-21.67%	9.89%	0.00%	36.50%	-45.36%	-	-
Horiz. %	62.30%	64.21%	81.97%	74.59%	74.59%	54.64%	100.00%	-
P/NAPS	0.77	0.82	0.63	0.72	0.72	1.00	0.63	14.32%
YoY %	-6.10%	30.16%	-12.50%	0.00%	-28.00%	58.73%	-	-
Horiz. %	122.22%	130.16%	100.00%	114.29%	114.29%	158.73%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/02	11/04/02	20/11/01	20/08/01	28/05/01	26/02/01	31/10/00	-
Price	2.00	1.70	1.60	1.70	1.49	1.80	2.75	-
P/RPS	1.08	0.80	0.79	0.76	0.66	0.80	0.62	44.82%
YoY %	35.00%	1.27%	3.95%	15.15%	-17.50%	29.03%	-	-
Horiz. %	174.19%	129.03%	127.42%	122.58%	106.45%	129.03%	100.00%	-
P/EPS	19.25	13.14	9.34	7.62	6.50	7.63	5.52	130.13%
YoY %	46.50%	40.69%	22.57%	17.23%	-14.81%	38.22%	-	-
Horiz. %	348.73%	238.04%	169.20%	138.04%	117.75%	138.22%	100.00%	-
EY	5.19	7.61	10.71	13.13	15.38	13.10	18.13	-56.59%
YoY %	-31.80%	-28.94%	-18.43%	-14.63%	17.40%	-27.74%	-	-
Horiz. %	28.63%	41.97%	59.07%	72.42%	84.83%	72.26%	100.00%	-
DY	1.84	2.35	2.46	2.37	2.69	2.22	3.27	-31.86%
YoY %	-21.70%	-4.47%	3.80%	-11.90%	21.17%	-32.11%	-	-
Horiz. %	56.27%	71.87%	75.23%	72.48%	82.26%	67.89%	100.00%	-
P/NAPS	0.95	0.82	0.77	0.83	0.73	0.90	0.71	21.44%
YoY %	15.85%	6.49%	-7.23%	13.70%	-18.89%	26.76%	-	-
Horiz. %	133.80%	115.49%	108.45%	116.90%	102.82%	126.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos