[TRIUMPL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.0%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 168,123 171,776 172,950 170,689 167,229 156,036 151,402 7.25%
PBT 17,718 17,891 20,841 22,621 23,910 22,569 20,894 -10.43%
Tax -4,836 -4,937 -5,629 -5,495 -5,294 -5,019 -4,798 0.52%
NP 12,882 12,954 15,212 17,126 18,616 17,550 16,096 -13.83%
-
NP to SH 12,882 12,954 15,212 17,126 18,616 17,550 16,096 -13.83%
-
Tax Rate 27.29% 27.59% 27.01% 24.29% 22.14% 22.24% 22.96% -
Total Cost 155,241 158,822 157,738 153,563 148,613 138,486 135,306 9.62%
-
Net Worth 182,949 178,763 177,061 175,349 174,332 169,151 87,149 64.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,925 3,925 3,925 3,921 3,921 3,921 3,921 0.06%
Div Payout % 30.47% 30.30% 25.80% 22.90% 21.07% 22.35% 24.36% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 182,949 178,763 177,061 175,349 174,332 169,151 87,149 64.17%
NOSH 87,118 87,201 87,222 87,238 87,166 87,191 87,149 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.66% 7.54% 8.80% 10.03% 11.13% 11.25% 10.63% -
ROE 7.04% 7.25% 8.59% 9.77% 10.68% 10.38% 18.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 192.98 196.99 198.29 195.66 191.85 178.96 173.73 7.27%
EPS 14.79 14.86 17.44 19.63 21.36 20.13 18.47 -13.80%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 2.10 2.05 2.03 2.01 2.00 1.94 1.00 64.21%
Adjusted Per Share Value based on latest NOSH - 87,238
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 192.73 196.92 198.26 195.67 191.71 178.87 173.56 7.25%
EPS 14.77 14.85 17.44 19.63 21.34 20.12 18.45 -13.81%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 2.0973 2.0493 2.0298 2.0101 1.9985 1.9391 0.999 64.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.06 1.06 1.04 1.18 1.18 1.19 1.12 -
P/RPS 0.55 0.54 0.52 0.60 0.62 0.66 0.64 -9.63%
P/EPS 7.17 7.14 5.96 6.01 5.53 5.91 6.06 11.90%
EY 13.95 14.01 16.77 16.64 18.10 16.91 16.49 -10.57%
DY 4.25 4.25 4.33 3.81 3.81 3.78 4.02 3.78%
P/NAPS 0.50 0.52 0.51 0.59 0.59 0.61 1.12 -41.67%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 16/02/07 16/11/06 23/08/06 22/05/06 28/02/06 -
Price 0.85 1.09 1.12 1.11 1.10 1.13 1.09 -
P/RPS 0.44 0.55 0.56 0.57 0.57 0.63 0.63 -21.33%
P/EPS 5.75 7.34 6.42 5.65 5.15 5.61 5.90 -1.70%
EY 17.40 13.63 15.57 17.69 19.42 17.81 16.94 1.80%
DY 5.29 4.13 4.02 4.05 4.09 3.98 4.13 17.99%
P/NAPS 0.40 0.53 0.55 0.55 0.55 0.58 1.09 -48.83%

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