[TRIUMPL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.66%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 174,133 148,417 99,224 76,025 81,980 90,937 101,088 9.48%
PBT 22,809 20,506 16,081 8,820 8,429 10,846 15,018 7.20%
Tax -6,090 -5,161 -4,750 -2,372 -3,064 -3,980 -4,582 4.85%
NP 16,718 15,345 11,330 6,448 5,365 6,866 10,436 8.16%
-
NP to SH 16,718 15,345 11,330 6,448 5,365 6,866 10,436 8.16%
-
Tax Rate 26.70% 25.17% 29.54% 26.89% 36.35% 36.70% 30.51% -
Total Cost 157,414 133,072 87,893 69,577 76,614 84,070 90,652 9.62%
-
Net Worth 175,266 155,197 91,724 97,591 92,761 90,779 84,575 12.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 2,323 - - - -
Div Payout % - - - 36.04% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 175,266 155,197 91,724 97,591 92,761 90,779 84,575 12.90%
NOSH 87,197 87,189 53,955 43,567 43,549 43,644 21,741 26.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.60% 10.34% 11.42% 8.48% 6.54% 7.55% 10.32% -
ROE 9.54% 9.89% 12.35% 6.61% 5.78% 7.56% 12.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.70 170.22 183.90 174.50 188.24 208.36 464.95 -13.13%
EPS 19.17 17.60 21.00 14.80 12.32 15.73 48.00 -14.17%
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 2.01 1.78 1.70 2.24 2.13 2.08 3.89 -10.41%
Adjusted Per Share Value based on latest NOSH - 43,566
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.62 170.14 113.75 87.15 93.98 104.25 115.88 9.48%
EPS 19.17 17.59 12.99 7.39 6.15 7.87 11.96 8.17%
DPS 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
NAPS 2.0092 1.7791 1.0515 1.1188 1.0634 1.0407 0.9695 12.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.18 0.99 1.04 1.49 1.44 1.31 2.46 -
P/RPS 0.59 0.58 0.57 0.85 0.76 0.63 0.53 1.80%
P/EPS 6.15 5.63 4.95 10.07 11.69 8.33 5.13 3.06%
EY 16.25 17.78 20.19 9.93 8.56 12.01 19.51 -2.99%
DY 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.61 0.67 0.68 0.63 0.63 -1.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 24/11/05 26/11/04 17/11/03 26/11/02 20/11/01 31/10/00 -
Price 1.11 1.11 1.35 1.46 1.49 1.60 2.75 -
P/RPS 0.56 0.65 0.73 0.84 0.79 0.77 0.59 -0.86%
P/EPS 5.79 6.31 6.43 9.86 12.09 10.17 5.73 0.17%
EY 17.27 15.86 15.56 10.14 8.27 9.83 17.45 -0.17%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.79 0.65 0.70 0.77 0.71 -4.16%

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