[TRIUMPL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.58%
YoY- 79.54%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 161,614 171,268 139,614 89,958 76,326 77,600 94,012 9.44%
PBT 17,112 23,358 17,326 15,032 8,104 8,434 12,278 5.68%
Tax -4,528 -6,114 -5,122 -4,378 -2,170 -2,668 -3,930 2.38%
NP 12,584 17,244 12,204 10,654 5,934 5,766 8,348 7.07%
-
NP to SH 12,584 17,244 12,204 10,654 5,934 5,766 8,348 7.07%
-
Tax Rate 26.46% 26.18% 29.56% 29.12% 26.78% 31.63% 32.01% -
Total Cost 149,030 154,024 127,410 79,304 70,392 71,834 85,664 9.66%
-
Net Worth 183,008 174,357 152,549 102,878 97,157 91,890 89,567 12.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 183,008 174,357 152,549 102,878 97,157 91,890 89,567 12.64%
NOSH 87,146 87,178 87,171 43,592 43,568 43,549 43,479 12.28%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.79% 10.07% 8.74% 11.84% 7.77% 7.43% 8.88% -
ROE 6.88% 9.89% 8.00% 10.36% 6.11% 6.27% 9.32% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 185.45 196.46 160.16 206.36 175.19 178.19 216.22 -2.52%
EPS 14.44 19.78 14.00 24.44 13.62 13.24 19.20 -4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 1.75 2.36 2.23 2.11 2.06 0.32%
Adjusted Per Share Value based on latest NOSH - 43,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 185.27 196.34 160.05 103.12 87.50 88.96 107.77 9.44%
EPS 14.43 19.77 13.99 12.21 6.80 6.61 9.57 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0979 1.9988 1.7488 1.1794 1.1138 1.0534 1.0268 12.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.06 1.18 1.14 1.07 1.40 1.75 1.48 -
P/RPS 0.57 0.60 0.71 0.52 0.80 0.98 0.68 -2.89%
P/EPS 7.34 5.97 8.14 4.38 10.28 13.22 7.71 -0.81%
EY 13.62 16.76 12.28 22.84 9.73 7.57 12.97 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.65 0.45 0.63 0.83 0.72 -5.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 23/08/06 22/08/05 26/08/04 21/08/03 22/08/02 20/08/01 -
Price 0.85 1.10 1.20 0.87 1.48 1.71 1.70 -
P/RPS 0.46 0.56 0.75 0.42 0.84 0.96 0.79 -8.61%
P/EPS 5.89 5.56 8.57 3.56 10.87 12.92 8.85 -6.55%
EY 16.99 17.98 11.67 28.09 9.20 7.74 11.29 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.69 0.37 0.66 0.81 0.83 -11.45%

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