[TRIUMPL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.78%
YoY- 60.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 151,402 144,778 132,711 120,353 107,883 90,227 79,644 53.27%
PBT 20,894 19,006 16,834 16,591 15,687 13,722 11,740 46.70%
Tax -4,798 -4,775 -4,839 -4,835 -4,467 -3,898 -3,218 30.41%
NP 16,096 14,231 11,995 11,756 11,220 9,824 8,522 52.62%
-
NP to SH 16,096 14,231 11,995 11,756 11,220 9,824 8,522 52.62%
-
Tax Rate 22.96% 25.12% 28.75% 29.14% 28.48% 28.41% 27.41% -
Total Cost 135,306 130,547 120,716 108,597 96,663 80,403 71,122 53.35%
-
Net Worth 87,149 155,233 152,417 150,076 147,441 91,678 102,791 -10.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,921 - 2,157 2,157 2,157 2,157 1,742 71.49%
Div Payout % 24.36% - 17.98% 18.35% 19.23% 21.96% 20.45% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 87,149 155,233 152,417 150,076 147,441 91,678 102,791 -10.39%
NOSH 87,149 87,209 87,095 87,253 87,243 53,928 43,555 58.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.63% 9.83% 9.04% 9.77% 10.40% 10.89% 10.70% -
ROE 18.47% 9.17% 7.87% 7.83% 7.61% 10.72% 8.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.73 166.01 152.37 137.93 123.66 167.31 182.86 -3.34%
EPS 18.47 16.32 13.77 13.47 12.86 18.22 19.57 -3.77%
DPS 4.50 0.00 2.48 2.47 2.47 4.00 4.00 8.14%
NAPS 1.00 1.78 1.75 1.72 1.69 1.70 2.36 -43.49%
Adjusted Per Share Value based on latest NOSH - 87,253
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.56 165.97 152.14 137.97 123.67 103.43 91.30 53.27%
EPS 18.45 16.31 13.75 13.48 12.86 11.26 9.77 52.60%
DPS 4.50 0.00 2.47 2.47 2.47 2.47 2.00 71.45%
NAPS 0.999 1.7795 1.7473 1.7204 1.6902 1.051 1.1784 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.99 1.14 1.20 1.29 1.04 1.07 -
P/RPS 0.64 0.60 0.75 0.87 1.04 0.62 0.59 5.55%
P/EPS 6.06 6.07 8.28 8.91 10.03 5.71 5.47 7.04%
EY 16.49 16.48 12.08 11.23 9.97 17.52 18.29 -6.65%
DY 4.02 0.00 2.17 2.06 1.92 3.85 3.74 4.91%
P/NAPS 1.12 0.56 0.65 0.70 0.76 0.61 0.45 83.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 22/08/05 25/05/05 30/03/05 26/11/04 26/08/04 -
Price 1.09 1.11 1.20 1.16 1.20 1.35 0.87 -
P/RPS 0.63 0.67 0.79 0.84 0.97 0.81 0.48 19.81%
P/EPS 5.90 6.80 8.71 8.61 9.33 7.41 4.45 20.62%
EY 16.94 14.70 11.48 11.61 10.72 13.49 22.49 -17.17%
DY 4.13 0.00 2.06 2.13 2.06 2.96 4.60 -6.91%
P/NAPS 1.09 0.62 0.69 0.67 0.71 0.79 0.37 105.09%

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