[TRIUMPL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.21%
YoY- 82.08%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 144,778 132,711 120,353 107,883 90,227 79,644 77,315 51.86%
PBT 19,006 16,834 16,591 15,687 13,722 11,740 9,849 54.93%
Tax -4,775 -4,839 -4,835 -4,467 -3,898 -3,218 -2,522 52.98%
NP 14,231 11,995 11,756 11,220 9,824 8,522 7,327 55.60%
-
NP to SH 14,231 11,995 11,756 11,220 9,824 8,522 7,327 55.60%
-
Tax Rate 25.12% 28.75% 29.14% 28.48% 28.41% 27.41% 25.61% -
Total Cost 130,547 120,716 108,597 96,663 80,403 71,122 69,988 51.47%
-
Net Worth 155,233 152,417 150,076 147,441 91,678 102,791 100,184 33.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,157 2,157 2,157 2,157 1,742 1,742 -
Div Payout % - 17.98% 18.35% 19.23% 21.96% 20.45% 23.78% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,233 152,417 150,076 147,441 91,678 102,791 100,184 33.86%
NOSH 87,209 87,095 87,253 87,243 53,928 43,555 43,558 58.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.83% 9.04% 9.77% 10.40% 10.89% 10.70% 9.48% -
ROE 9.17% 7.87% 7.83% 7.61% 10.72% 8.29% 7.31% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 166.01 152.37 137.93 123.66 167.31 182.86 177.50 -4.35%
EPS 16.32 13.77 13.47 12.86 18.22 19.57 16.82 -1.98%
DPS 0.00 2.48 2.47 2.47 4.00 4.00 4.00 -
NAPS 1.78 1.75 1.72 1.69 1.70 2.36 2.30 -15.69%
Adjusted Per Share Value based on latest NOSH - 87,243
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 165.97 152.14 137.97 123.67 103.43 91.30 88.63 51.86%
EPS 16.31 13.75 13.48 12.86 11.26 9.77 8.40 55.57%
DPS 0.00 2.47 2.47 2.47 2.47 2.00 2.00 -
NAPS 1.7795 1.7473 1.7204 1.6902 1.051 1.1784 1.1485 33.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.99 1.14 1.20 1.29 1.04 1.07 1.45 -
P/RPS 0.60 0.75 0.87 1.04 0.62 0.59 0.82 -18.78%
P/EPS 6.07 8.28 8.91 10.03 5.71 5.47 8.62 -20.83%
EY 16.48 12.08 11.23 9.97 17.52 18.29 11.60 26.34%
DY 0.00 2.17 2.06 1.92 3.85 3.74 2.76 -
P/NAPS 0.56 0.65 0.70 0.76 0.61 0.45 0.63 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 27/05/04 -
Price 1.11 1.20 1.16 1.20 1.35 0.87 1.16 -
P/RPS 0.67 0.79 0.84 0.97 0.81 0.48 0.65 2.03%
P/EPS 6.80 8.71 8.61 9.33 7.41 4.45 6.90 -0.96%
EY 14.70 11.48 11.61 10.72 13.49 22.49 14.50 0.91%
DY 0.00 2.06 2.13 2.06 2.96 4.60 3.45 -
P/NAPS 0.62 0.69 0.67 0.71 0.79 0.37 0.50 15.40%

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