[TRIUMPL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.66%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 164,757 162,171 161,747 168,434 168,123 171,776 172,950 -3.18%
PBT 15,330 16,281 16,072 17,453 17,718 17,891 20,841 -18.52%
Tax -4,142 -4,318 -4,357 -4,785 -4,836 -4,937 -5,629 -18.50%
NP 11,188 11,963 11,715 12,668 12,882 12,954 15,212 -18.53%
-
NP to SH 11,188 11,963 11,715 12,668 12,882 12,954 15,212 -18.53%
-
Tax Rate 27.02% 26.52% 27.11% 27.42% 27.29% 27.59% 27.01% -
Total Cost 153,569 150,208 150,032 155,766 155,241 158,822 157,738 -1.77%
-
Net Worth 195,167 188,837 174,585 184,714 182,949 178,763 177,061 6.71%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,182 2,182 2,182 3,925 3,925 3,925 3,925 -32.41%
Div Payout % 19.51% 18.24% 18.63% 30.98% 30.47% 30.30% 25.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 195,167 188,837 174,585 184,714 182,949 178,763 177,061 6.71%
NOSH 87,128 87,022 87,292 87,129 87,118 87,201 87,222 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.79% 7.38% 7.24% 7.52% 7.66% 7.54% 8.80% -
ROE 5.73% 6.34% 6.71% 6.86% 7.04% 7.25% 8.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 189.10 186.36 185.29 193.31 192.98 196.99 198.29 -3.11%
EPS 12.84 13.75 13.42 14.54 14.79 14.86 17.44 -18.47%
DPS 2.50 2.50 2.50 4.50 4.50 4.50 4.50 -32.44%
NAPS 2.24 2.17 2.00 2.12 2.10 2.05 2.03 6.78%
Adjusted Per Share Value based on latest NOSH - 87,129
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.87 185.91 185.42 193.09 192.73 196.92 198.26 -3.18%
EPS 12.83 13.71 13.43 14.52 14.77 14.85 17.44 -18.52%
DPS 2.50 2.50 2.50 4.50 4.50 4.50 4.50 -32.44%
NAPS 2.2373 2.1648 2.0014 2.1175 2.0973 2.0493 2.0298 6.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.95 0.72 0.97 0.95 1.06 1.06 1.04 -
P/RPS 0.50 0.39 0.52 0.49 0.55 0.54 0.52 -2.58%
P/EPS 7.40 5.24 7.23 6.53 7.17 7.14 5.96 15.53%
EY 13.52 19.09 13.84 15.30 13.95 14.01 16.77 -13.38%
DY 2.63 3.47 2.58 4.74 4.25 4.25 4.33 -28.30%
P/NAPS 0.42 0.33 0.49 0.45 0.50 0.52 0.51 -12.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 26/02/08 20/11/07 17/08/07 25/05/07 16/02/07 -
Price 0.95 0.95 1.02 1.05 0.85 1.09 1.12 -
P/RPS 0.50 0.51 0.55 0.54 0.44 0.55 0.56 -7.28%
P/EPS 7.40 6.91 7.60 7.22 5.75 7.34 6.42 9.94%
EY 13.52 14.47 13.16 13.85 17.40 13.63 15.57 -8.99%
DY 2.63 2.63 2.45 4.29 5.29 4.13 4.02 -24.65%
P/NAPS 0.42 0.44 0.51 0.50 0.40 0.53 0.55 -16.46%

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