[TRIUMPL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.78%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 72,828 72,345 76,174 75,756 76,812 77,974 76,486 -3.20%
PBT 8,276 7,945 7,487 7,890 7,652 6,558 6,449 18.03%
Tax -2,114 -1,767 -2,037 -2,321 -2,286 -2,509 -2,565 -12.06%
NP 6,162 6,178 5,450 5,569 5,366 4,049 3,884 35.91%
-
NP to SH 6,162 6,178 5,450 5,569 5,366 4,049 3,884 35.91%
-
Tax Rate 25.54% 22.24% 27.21% 29.42% 29.87% 38.26% 39.77% -
Total Cost 66,666 66,167 70,724 70,187 71,446 73,925 72,602 -5.51%
-
Net Worth 100,322 97,588 97,041 95,237 87,200 92,760 91,893 6.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,742 1,742 1,741 1,741 1,741 3,341 1,600 5.81%
Div Payout % 28.28% 28.21% 31.96% 31.28% 32.46% 82.54% 41.19% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 100,322 97,588 97,041 95,237 87,200 92,760 91,893 6.00%
NOSH 43,618 43,566 43,516 43,487 43,600 43,549 43,551 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.46% 8.54% 7.15% 7.35% 6.99% 5.19% 5.08% -
ROE 6.14% 6.33% 5.62% 5.85% 6.15% 4.36% 4.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 166.97 166.06 175.05 174.20 176.17 179.05 175.62 -3.30%
EPS 14.13 14.18 12.52 12.81 12.31 9.30 8.92 35.77%
DPS 4.00 4.00 4.00 4.00 4.00 7.67 3.67 5.89%
NAPS 2.30 2.24 2.23 2.19 2.00 2.13 2.11 5.89%
Adjusted Per Share Value based on latest NOSH - 43,487
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.49 82.93 87.32 86.84 88.05 89.39 87.68 -3.20%
EPS 7.06 7.08 6.25 6.38 6.15 4.64 4.45 35.91%
DPS 2.00 2.00 2.00 2.00 2.00 3.83 1.83 6.08%
NAPS 1.1501 1.1187 1.1124 1.0918 0.9996 1.0634 1.0534 6.01%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.39 1.49 1.40 1.38 1.40 1.44 1.75 -
P/RPS 0.83 0.90 0.80 0.79 0.79 0.80 1.00 -11.65%
P/EPS 9.84 10.51 11.18 10.78 11.38 15.49 19.62 -36.79%
EY 10.16 9.52 8.95 9.28 8.79 6.46 5.10 58.12%
DY 2.88 2.68 2.86 2.90 2.86 5.33 2.10 23.36%
P/NAPS 0.60 0.67 0.63 0.63 0.70 0.68 0.83 -19.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 21/08/03 16/05/03 19/02/03 26/11/02 22/08/02 -
Price 1.48 1.46 1.48 1.40 1.25 1.49 1.71 -
P/RPS 0.89 0.88 0.85 0.80 0.71 0.83 0.97 -5.56%
P/EPS 10.48 10.30 11.82 10.93 10.16 16.03 19.17 -33.06%
EY 9.55 9.71 8.46 9.15 9.85 6.24 5.22 49.42%
DY 2.70 2.74 2.70 2.86 3.20 5.15 2.15 16.35%
P/NAPS 0.64 0.65 0.66 0.64 0.63 0.70 0.81 -14.49%

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