[TRIUMPL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.64%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 167,229 156,036 151,402 144,778 132,711 120,353 107,883 34.04%
PBT 23,910 22,569 20,894 19,006 16,834 16,591 15,687 32.54%
Tax -5,294 -5,019 -4,798 -4,775 -4,839 -4,835 -4,467 12.02%
NP 18,616 17,550 16,096 14,231 11,995 11,756 11,220 40.28%
-
NP to SH 18,616 17,550 16,096 14,231 11,995 11,756 11,220 40.28%
-
Tax Rate 22.14% 22.24% 22.96% 25.12% 28.75% 29.14% 28.48% -
Total Cost 148,613 138,486 135,306 130,547 120,716 108,597 96,663 33.31%
-
Net Worth 174,332 169,151 87,149 155,233 152,417 150,076 147,441 11.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,921 3,921 3,921 - 2,157 2,157 2,157 49.10%
Div Payout % 21.07% 22.35% 24.36% - 17.98% 18.35% 19.23% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 174,332 169,151 87,149 155,233 152,417 150,076 147,441 11.85%
NOSH 87,166 87,191 87,149 87,209 87,095 87,253 87,243 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.13% 11.25% 10.63% 9.83% 9.04% 9.77% 10.40% -
ROE 10.68% 10.38% 18.47% 9.17% 7.87% 7.83% 7.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 191.85 178.96 173.73 166.01 152.37 137.93 123.66 34.12%
EPS 21.36 20.13 18.47 16.32 13.77 13.47 12.86 40.38%
DPS 4.50 4.50 4.50 0.00 2.48 2.47 2.47 49.33%
NAPS 2.00 1.94 1.00 1.78 1.75 1.72 1.69 11.91%
Adjusted Per Share Value based on latest NOSH - 87,209
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 191.71 178.87 173.56 165.97 152.14 137.97 123.67 34.05%
EPS 21.34 20.12 18.45 16.31 13.75 13.48 12.86 40.29%
DPS 4.50 4.50 4.50 0.00 2.47 2.47 2.47 49.33%
NAPS 1.9985 1.9391 0.999 1.7795 1.7473 1.7204 1.6902 11.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.18 1.19 1.12 0.99 1.14 1.20 1.29 -
P/RPS 0.62 0.66 0.64 0.60 0.75 0.87 1.04 -29.23%
P/EPS 5.53 5.91 6.06 6.07 8.28 8.91 10.03 -32.83%
EY 18.10 16.91 16.49 16.48 12.08 11.23 9.97 48.98%
DY 3.81 3.78 4.02 0.00 2.17 2.06 1.92 58.11%
P/NAPS 0.59 0.61 1.12 0.56 0.65 0.70 0.76 -15.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 -
Price 1.10 1.13 1.09 1.11 1.20 1.16 1.20 -
P/RPS 0.57 0.63 0.63 0.67 0.79 0.84 0.97 -29.91%
P/EPS 5.15 5.61 5.90 6.80 8.71 8.61 9.33 -32.78%
EY 19.42 17.81 16.94 14.70 11.48 11.61 10.72 48.76%
DY 4.09 3.98 4.13 0.00 2.06 2.13 2.06 58.16%
P/NAPS 0.55 0.58 1.09 0.62 0.69 0.67 0.71 -15.69%

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