[TRIUMPL] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.28%
YoY- 59.02%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 132,711 120,353 107,883 90,227 79,644 77,315 72,828 49.24%
PBT 16,834 16,591 15,687 13,722 11,740 9,849 8,276 60.60%
Tax -4,839 -4,835 -4,467 -3,898 -3,218 -2,522 -2,114 73.77%
NP 11,995 11,756 11,220 9,824 8,522 7,327 6,162 55.96%
-
NP to SH 11,995 11,756 11,220 9,824 8,522 7,327 6,162 55.96%
-
Tax Rate 28.75% 29.14% 28.48% 28.41% 27.41% 25.61% 25.54% -
Total Cost 120,716 108,597 96,663 80,403 71,122 69,988 66,666 48.61%
-
Net Worth 152,417 150,076 147,441 91,678 102,791 100,184 100,322 32.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,157 2,157 2,157 2,157 1,742 1,742 1,742 15.32%
Div Payout % 17.98% 18.35% 19.23% 21.96% 20.45% 23.78% 28.28% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,417 150,076 147,441 91,678 102,791 100,184 100,322 32.19%
NOSH 87,095 87,253 87,243 53,928 43,555 43,558 43,618 58.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.04% 9.77% 10.40% 10.89% 10.70% 9.48% 8.46% -
ROE 7.87% 7.83% 7.61% 10.72% 8.29% 7.31% 6.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 152.37 137.93 123.66 167.31 182.86 177.50 166.97 -5.92%
EPS 13.77 13.47 12.86 18.22 19.57 16.82 14.13 -1.70%
DPS 2.48 2.47 2.47 4.00 4.00 4.00 4.00 -27.31%
NAPS 1.75 1.72 1.69 1.70 2.36 2.30 2.30 -16.67%
Adjusted Per Share Value based on latest NOSH - 53,928
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 152.14 137.97 123.67 103.43 91.30 88.63 83.49 49.24%
EPS 13.75 13.48 12.86 11.26 9.77 8.40 7.06 56.01%
DPS 2.47 2.47 2.47 2.47 2.00 2.00 2.00 15.12%
NAPS 1.7473 1.7204 1.6902 1.051 1.1784 1.1485 1.1501 32.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.14 1.20 1.29 1.04 1.07 1.45 1.39 -
P/RPS 0.75 0.87 1.04 0.62 0.59 0.82 0.83 -6.53%
P/EPS 8.28 8.91 10.03 5.71 5.47 8.62 9.84 -10.87%
EY 12.08 11.23 9.97 17.52 18.29 11.60 10.16 12.24%
DY 2.17 2.06 1.92 3.85 3.74 2.76 2.88 -17.21%
P/NAPS 0.65 0.70 0.76 0.61 0.45 0.63 0.60 5.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 27/02/04 -
Price 1.20 1.16 1.20 1.35 0.87 1.16 1.48 -
P/RPS 0.79 0.84 0.97 0.81 0.48 0.65 0.89 -7.64%
P/EPS 8.71 8.61 9.33 7.41 4.45 6.90 10.48 -11.61%
EY 11.48 11.61 10.72 13.49 22.49 14.50 9.55 13.06%
DY 2.06 2.13 2.06 2.96 4.60 3.45 2.70 -16.51%
P/NAPS 0.69 0.67 0.71 0.79 0.37 0.50 0.64 5.14%

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