[TRIUMPL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.84%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 161,747 168,434 168,123 171,776 172,950 170,689 167,229 -2.19%
PBT 16,072 17,453 17,718 17,891 20,841 22,621 23,910 -23.20%
Tax -4,357 -4,785 -4,836 -4,937 -5,629 -5,495 -5,294 -12.14%
NP 11,715 12,668 12,882 12,954 15,212 17,126 18,616 -26.50%
-
NP to SH 11,715 12,668 12,882 12,954 15,212 17,126 18,616 -26.50%
-
Tax Rate 27.11% 27.42% 27.29% 27.59% 27.01% 24.29% 22.14% -
Total Cost 150,032 155,766 155,241 158,822 157,738 153,563 148,613 0.63%
-
Net Worth 174,585 184,714 182,949 178,763 177,061 175,349 174,332 0.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,182 3,925 3,925 3,925 3,925 3,921 3,921 -32.27%
Div Payout % 18.63% 30.98% 30.47% 30.30% 25.80% 22.90% 21.07% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 174,585 184,714 182,949 178,763 177,061 175,349 174,332 0.09%
NOSH 87,292 87,129 87,118 87,201 87,222 87,238 87,166 0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.24% 7.52% 7.66% 7.54% 8.80% 10.03% 11.13% -
ROE 6.71% 6.86% 7.04% 7.25% 8.59% 9.77% 10.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 185.29 193.31 192.98 196.99 198.29 195.66 191.85 -2.28%
EPS 13.42 14.54 14.79 14.86 17.44 19.63 21.36 -26.58%
DPS 2.50 4.50 4.50 4.50 4.50 4.50 4.50 -32.34%
NAPS 2.00 2.12 2.10 2.05 2.03 2.01 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 87,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 185.42 193.09 192.73 196.92 198.26 195.67 191.71 -2.19%
EPS 13.43 14.52 14.77 14.85 17.44 19.63 21.34 -26.49%
DPS 2.50 4.50 4.50 4.50 4.50 4.50 4.50 -32.34%
NAPS 2.0014 2.1175 2.0973 2.0493 2.0298 2.0101 1.9985 0.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.97 0.95 1.06 1.06 1.04 1.18 1.18 -
P/RPS 0.52 0.49 0.55 0.54 0.52 0.60 0.62 -11.03%
P/EPS 7.23 6.53 7.17 7.14 5.96 6.01 5.53 19.50%
EY 13.84 15.30 13.95 14.01 16.77 16.64 18.10 -16.34%
DY 2.58 4.74 4.25 4.25 4.33 3.81 3.81 -22.83%
P/NAPS 0.49 0.45 0.50 0.52 0.51 0.59 0.59 -11.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 20/11/07 17/08/07 25/05/07 16/02/07 16/11/06 23/08/06 -
Price 1.02 1.05 0.85 1.09 1.12 1.11 1.10 -
P/RPS 0.55 0.54 0.44 0.55 0.56 0.57 0.57 -2.34%
P/EPS 7.60 7.22 5.75 7.34 6.42 5.65 5.15 29.52%
EY 13.16 13.85 17.40 13.63 15.57 17.69 19.42 -22.79%
DY 2.45 4.29 5.29 4.13 4.02 4.05 4.09 -28.87%
P/NAPS 0.51 0.50 0.40 0.53 0.55 0.55 0.55 -4.89%

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