[TRIUMPL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.03%
YoY- 49.29%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 172,950 170,689 167,229 156,036 151,402 144,778 132,711 19.25%
PBT 20,841 22,621 23,910 22,569 20,894 19,006 16,834 15.25%
Tax -5,629 -5,495 -5,294 -5,019 -4,798 -4,775 -4,839 10.57%
NP 15,212 17,126 18,616 17,550 16,096 14,231 11,995 17.11%
-
NP to SH 15,212 17,126 18,616 17,550 16,096 14,231 11,995 17.11%
-
Tax Rate 27.01% 24.29% 22.14% 22.24% 22.96% 25.12% 28.75% -
Total Cost 157,738 153,563 148,613 138,486 135,306 130,547 120,716 19.46%
-
Net Worth 177,061 175,349 174,332 169,151 87,149 155,233 152,417 10.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,925 3,921 3,921 3,921 3,921 - 2,157 48.88%
Div Payout % 25.80% 22.90% 21.07% 22.35% 24.36% - 17.98% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 177,061 175,349 174,332 169,151 87,149 155,233 152,417 10.47%
NOSH 87,222 87,238 87,166 87,191 87,149 87,209 87,095 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.80% 10.03% 11.13% 11.25% 10.63% 9.83% 9.04% -
ROE 8.59% 9.77% 10.68% 10.38% 18.47% 9.17% 7.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.29 195.66 191.85 178.96 173.73 166.01 152.37 19.14%
EPS 17.44 19.63 21.36 20.13 18.47 16.32 13.77 17.00%
DPS 4.50 4.50 4.50 4.50 4.50 0.00 2.48 48.60%
NAPS 2.03 2.01 2.00 1.94 1.00 1.78 1.75 10.37%
Adjusted Per Share Value based on latest NOSH - 87,191
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.26 195.67 191.71 178.87 173.56 165.97 152.14 19.24%
EPS 17.44 19.63 21.34 20.12 18.45 16.31 13.75 17.12%
DPS 4.50 4.50 4.50 4.50 4.50 0.00 2.47 49.00%
NAPS 2.0298 2.0101 1.9985 1.9391 0.999 1.7795 1.7473 10.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 1.18 1.18 1.19 1.12 0.99 1.14 -
P/RPS 0.52 0.60 0.62 0.66 0.64 0.60 0.75 -21.61%
P/EPS 5.96 6.01 5.53 5.91 6.06 6.07 8.28 -19.63%
EY 16.77 16.64 18.10 16.91 16.49 16.48 12.08 24.37%
DY 4.33 3.81 3.81 3.78 4.02 0.00 2.17 58.29%
P/NAPS 0.51 0.59 0.59 0.61 1.12 0.56 0.65 -14.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 16/11/06 23/08/06 22/05/06 28/02/06 24/11/05 22/08/05 -
Price 1.12 1.11 1.10 1.13 1.09 1.11 1.20 -
P/RPS 0.56 0.57 0.57 0.63 0.63 0.67 0.79 -20.44%
P/EPS 6.42 5.65 5.15 5.61 5.90 6.80 8.71 -18.35%
EY 15.57 17.69 19.42 17.81 16.94 14.70 11.48 22.45%
DY 4.02 4.05 4.09 3.98 4.13 0.00 2.06 55.97%
P/NAPS 0.55 0.55 0.55 0.58 1.09 0.62 0.69 -13.99%

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