[TRIUMPL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.25%
YoY- -46.72%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 76,174 75,756 76,812 77,974 76,486 80,295 84,692 -6.84%
PBT 7,487 7,890 7,652 6,558 6,449 7,465 8,371 -7.18%
Tax -2,037 -2,321 -2,286 -2,509 -2,565 -2,941 -3,196 -26.00%
NP 5,450 5,569 5,366 4,049 3,884 4,524 5,175 3.52%
-
NP to SH 5,450 5,569 5,366 4,049 3,884 4,524 5,175 3.52%
-
Tax Rate 27.21% 29.42% 29.87% 38.26% 39.77% 39.40% 38.18% -
Total Cost 70,724 70,187 71,446 73,925 72,602 75,771 79,517 -7.53%
-
Net Worth 97,041 95,237 87,200 92,760 91,893 91,448 83,199 10.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,741 1,741 1,741 3,341 1,600 1,600 1,600 5.80%
Div Payout % 31.96% 31.28% 32.46% 82.54% 41.19% 35.37% 30.92% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 97,041 95,237 87,200 92,760 91,893 91,448 83,199 10.83%
NOSH 43,516 43,487 43,600 43,549 43,551 43,547 40,000 5.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.15% 7.35% 6.99% 5.19% 5.08% 5.63% 6.11% -
ROE 5.62% 5.85% 6.15% 4.36% 4.23% 4.95% 6.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 175.05 174.20 176.17 179.05 175.62 184.39 211.73 -11.94%
EPS 12.52 12.81 12.31 9.30 8.92 10.39 12.94 -2.18%
DPS 4.00 4.00 4.00 7.67 3.67 3.67 4.00 0.00%
NAPS 2.23 2.19 2.00 2.13 2.11 2.10 2.08 4.76%
Adjusted Per Share Value based on latest NOSH - 43,549
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 87.32 86.84 88.05 89.39 87.68 92.05 97.09 -6.84%
EPS 6.25 6.38 6.15 4.64 4.45 5.19 5.93 3.57%
DPS 2.00 2.00 2.00 3.83 1.83 1.83 1.83 6.11%
NAPS 1.1124 1.0918 0.9996 1.0634 1.0534 1.0483 0.9538 10.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.38 1.40 1.44 1.75 1.61 1.70 -
P/RPS 0.80 0.79 0.79 0.80 1.00 0.87 0.80 0.00%
P/EPS 11.18 10.78 11.38 15.49 19.62 15.50 13.14 -10.23%
EY 8.95 9.28 8.79 6.46 5.10 6.45 7.61 11.45%
DY 2.86 2.90 2.86 5.33 2.10 2.28 2.35 14.03%
P/NAPS 0.63 0.63 0.70 0.68 0.83 0.77 0.82 -16.15%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 24/05/02 11/04/02 -
Price 1.48 1.40 1.25 1.49 1.71 2.00 1.70 -
P/RPS 0.85 0.80 0.71 0.83 0.97 1.08 0.80 4.13%
P/EPS 11.82 10.93 10.16 16.03 19.17 19.25 13.14 -6.83%
EY 8.46 9.15 9.85 6.24 5.22 5.19 7.61 7.33%
DY 2.70 2.86 3.20 5.15 2.15 1.84 2.35 9.72%
P/NAPS 0.66 0.64 0.63 0.70 0.81 0.95 0.82 -13.50%

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