[TRIUMPL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.03%
YoY- 40.75%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 156,036 151,402 144,778 132,711 120,353 107,883 90,227 44.12%
PBT 22,569 20,894 19,006 16,834 16,591 15,687 13,722 39.37%
Tax -5,019 -4,798 -4,775 -4,839 -4,835 -4,467 -3,898 18.37%
NP 17,550 16,096 14,231 11,995 11,756 11,220 9,824 47.28%
-
NP to SH 17,550 16,096 14,231 11,995 11,756 11,220 9,824 47.28%
-
Tax Rate 22.24% 22.96% 25.12% 28.75% 29.14% 28.48% 28.41% -
Total Cost 138,486 135,306 130,547 120,716 108,597 96,663 80,403 43.73%
-
Net Worth 169,151 87,149 155,233 152,417 150,076 147,441 91,678 50.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,921 3,921 - 2,157 2,157 2,157 2,157 49.00%
Div Payout % 22.35% 24.36% - 17.98% 18.35% 19.23% 21.96% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 169,151 87,149 155,233 152,417 150,076 147,441 91,678 50.48%
NOSH 87,191 87,149 87,209 87,095 87,253 87,243 53,928 37.79%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.25% 10.63% 9.83% 9.04% 9.77% 10.40% 10.89% -
ROE 10.38% 18.47% 9.17% 7.87% 7.83% 7.61% 10.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 178.96 173.73 166.01 152.37 137.93 123.66 167.31 4.59%
EPS 20.13 18.47 16.32 13.77 13.47 12.86 18.22 6.87%
DPS 4.50 4.50 0.00 2.48 2.47 2.47 4.00 8.17%
NAPS 1.94 1.00 1.78 1.75 1.72 1.69 1.70 9.21%
Adjusted Per Share Value based on latest NOSH - 87,095
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 178.87 173.56 165.97 152.14 137.97 123.67 103.43 44.12%
EPS 20.12 18.45 16.31 13.75 13.48 12.86 11.26 47.30%
DPS 4.50 4.50 0.00 2.47 2.47 2.47 2.47 49.22%
NAPS 1.9391 0.999 1.7795 1.7473 1.7204 1.6902 1.051 50.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.19 1.12 0.99 1.14 1.20 1.29 1.04 -
P/RPS 0.66 0.64 0.60 0.75 0.87 1.04 0.62 4.26%
P/EPS 5.91 6.06 6.07 8.28 8.91 10.03 5.71 2.32%
EY 16.91 16.49 16.48 12.08 11.23 9.97 17.52 -2.33%
DY 3.78 4.02 0.00 2.17 2.06 1.92 3.85 -1.21%
P/NAPS 0.61 1.12 0.56 0.65 0.70 0.76 0.61 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 -
Price 1.13 1.09 1.11 1.20 1.16 1.20 1.35 -
P/RPS 0.63 0.63 0.67 0.79 0.84 0.97 0.81 -15.43%
P/EPS 5.61 5.90 6.80 8.71 8.61 9.33 7.41 -16.94%
EY 17.81 16.94 14.70 11.48 11.61 10.72 13.49 20.36%
DY 3.98 4.13 0.00 2.06 2.13 2.06 2.96 21.84%
P/NAPS 0.58 1.09 0.62 0.69 0.67 0.71 0.79 -18.63%

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