[TRIUMPL] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
11-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -31.9%
YoY- -49.64%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 77,974 76,486 80,295 84,692 90,384 96,722 98,060 -14.15%
PBT 6,558 6,449 7,465 8,371 11,389 13,735 14,073 -39.86%
Tax -2,509 -2,565 -2,941 -3,196 -3,790 -4,098 -4,106 -27.96%
NP 4,049 3,884 4,524 5,175 7,599 9,637 9,967 -45.11%
-
NP to SH 4,049 3,884 4,524 5,175 7,599 9,637 9,967 -45.11%
-
Tax Rate 38.26% 39.77% 39.40% 38.18% 33.28% 29.84% 29.18% -
Total Cost 73,925 72,602 75,771 79,517 82,785 87,085 88,093 -11.02%
-
Net Worth 92,760 91,893 91,448 83,199 92,276 88,935 88,718 3.01%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,341 1,600 1,600 1,600 1,743 1,743 1,743 54.24%
Div Payout % 82.54% 41.19% 35.37% 30.92% 22.94% 18.09% 17.49% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 92,760 91,893 91,448 83,199 92,276 88,935 88,718 3.01%
NOSH 43,549 43,551 43,547 40,000 44,363 43,172 43,489 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.19% 5.08% 5.63% 6.11% 8.41% 9.96% 10.16% -
ROE 4.36% 4.23% 4.95% 6.22% 8.24% 10.84% 11.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 179.05 175.62 184.39 211.73 203.73 224.04 225.48 -14.23%
EPS 9.30 8.92 10.39 12.94 17.13 22.32 22.92 -45.16%
DPS 7.67 3.67 3.67 4.00 3.93 4.04 4.01 54.02%
NAPS 2.13 2.11 2.10 2.08 2.08 2.06 2.04 2.91%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 89.39 87.68 92.05 97.09 103.61 110.88 112.41 -14.15%
EPS 4.64 4.45 5.19 5.93 8.71 11.05 11.43 -45.14%
DPS 3.83 1.83 1.83 1.83 2.00 2.00 2.00 54.14%
NAPS 1.0634 1.0534 1.0483 0.9538 1.0578 1.0195 1.017 3.01%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.44 1.75 1.61 1.70 1.31 1.48 1.47 -
P/RPS 0.80 1.00 0.87 0.80 0.64 0.66 0.65 14.83%
P/EPS 15.49 19.62 15.50 13.14 7.65 6.63 6.41 79.98%
EY 6.46 5.10 6.45 7.61 13.08 15.08 15.59 -44.38%
DY 5.33 2.10 2.28 2.35 3.00 2.73 2.73 56.14%
P/NAPS 0.68 0.83 0.77 0.82 0.63 0.72 0.72 -3.73%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 22/08/02 24/05/02 11/04/02 20/11/01 20/08/01 28/05/01 -
Price 1.49 1.71 2.00 1.70 1.60 1.70 1.49 -
P/RPS 0.83 0.97 1.08 0.80 0.79 0.76 0.66 16.49%
P/EPS 16.03 19.17 19.25 13.14 9.34 7.62 6.50 82.43%
EY 6.24 5.22 5.19 7.61 10.71 13.13 15.38 -45.16%
DY 5.15 2.15 1.84 2.35 2.46 2.37 2.69 54.12%
P/NAPS 0.70 0.81 0.95 0.82 0.77 0.83 0.73 -2.75%

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