[TRIUMPL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.52%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 161,855 164,757 162,171 161,747 168,434 168,123 171,776 -3.87%
PBT 14,762 15,330 16,281 16,072 17,453 17,718 17,891 -11.99%
Tax -3,847 -4,142 -4,318 -4,357 -4,785 -4,836 -4,937 -15.28%
NP 10,915 11,188 11,963 11,715 12,668 12,882 12,954 -10.76%
-
NP to SH 10,915 11,188 11,963 11,715 12,668 12,882 12,954 -10.76%
-
Tax Rate 26.06% 27.02% 26.52% 27.11% 27.42% 27.29% 27.59% -
Total Cost 150,940 153,569 150,208 150,032 155,766 155,241 158,822 -3.32%
-
Net Worth 198,992 195,167 188,837 174,585 184,714 182,949 178,763 7.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,182 2,182 2,182 2,182 3,925 3,925 3,925 -32.31%
Div Payout % 19.99% 19.51% 18.24% 18.63% 30.98% 30.47% 30.30% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 198,992 195,167 188,837 174,585 184,714 182,949 178,763 7.38%
NOSH 87,277 87,128 87,022 87,292 87,129 87,118 87,201 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.74% 6.79% 7.38% 7.24% 7.52% 7.66% 7.54% -
ROE 5.49% 5.73% 6.34% 6.71% 6.86% 7.04% 7.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.45 189.10 186.36 185.29 193.31 192.98 196.99 -3.93%
EPS 12.51 12.84 13.75 13.42 14.54 14.79 14.86 -10.81%
DPS 2.50 2.50 2.50 2.50 4.50 4.50 4.50 -32.34%
NAPS 2.28 2.24 2.17 2.00 2.12 2.10 2.05 7.32%
Adjusted Per Share Value based on latest NOSH - 87,292
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.55 188.87 185.91 185.42 193.09 192.73 196.92 -3.87%
EPS 12.51 12.83 13.71 13.43 14.52 14.77 14.85 -10.77%
DPS 2.50 2.50 2.50 2.50 4.50 4.50 4.50 -32.34%
NAPS 2.2812 2.2373 2.1648 2.0014 2.1175 2.0973 2.0493 7.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.10 0.95 0.72 0.97 0.95 1.06 1.06 -
P/RPS 0.59 0.50 0.39 0.52 0.49 0.55 0.54 6.06%
P/EPS 8.80 7.40 5.24 7.23 6.53 7.17 7.14 14.90%
EY 11.37 13.52 19.09 13.84 15.30 13.95 14.01 -12.96%
DY 2.27 2.63 3.47 2.58 4.74 4.25 4.25 -34.09%
P/NAPS 0.48 0.42 0.33 0.49 0.45 0.50 0.52 -5.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 22/08/08 29/05/08 26/02/08 20/11/07 17/08/07 25/05/07 -
Price 0.90 0.95 0.95 1.02 1.05 0.85 1.09 -
P/RPS 0.49 0.50 0.51 0.55 0.54 0.44 0.55 -7.39%
P/EPS 7.20 7.40 6.91 7.60 7.22 5.75 7.34 -1.27%
EY 13.90 13.52 14.47 13.16 13.85 17.40 13.63 1.31%
DY 2.78 2.63 2.63 2.45 4.29 5.29 4.13 -23.13%
P/NAPS 0.39 0.42 0.44 0.51 0.50 0.40 0.53 -18.44%

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