[TRIUMPL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.44%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 172,949 151,402 107,883 72,828 76,811 84,585 97,996 9.92%
PBT 20,842 20,893 15,687 8,276 7,652 8,371 14,518 6.20%
Tax -5,630 -4,798 -4,467 -2,114 -2,286 -3,196 -4,242 4.82%
NP 15,212 16,095 11,220 6,162 5,366 5,175 10,276 6.75%
-
NP to SH 15,212 16,095 11,220 6,162 5,366 5,175 10,276 6.75%
-
Tax Rate 27.01% 22.96% 28.48% 25.54% 29.87% 38.18% 29.22% -
Total Cost 157,737 135,307 96,663 66,666 71,445 79,410 87,720 10.26%
-
Net Worth 176,918 164,768 105,226 100,230 95,399 90,529 87,011 12.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,921 3,923 2,490 1,743 1,742 - - -
Div Payout % 25.78% 24.37% 22.20% 28.29% 32.47% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 176,918 164,768 105,226 100,230 95,399 90,529 87,011 12.54%
NOSH 87,151 87,178 62,264 43,578 43,561 43,523 43,505 12.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.80% 10.63% 10.40% 8.46% 6.99% 6.12% 10.49% -
ROE 8.60% 9.77% 10.66% 6.15% 5.62% 5.72% 11.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 198.45 173.67 173.27 167.12 176.33 194.34 225.25 -2.08%
EPS 17.45 18.46 18.02 14.14 12.30 11.89 23.62 -4.91%
DPS 4.50 4.50 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.03 1.89 1.69 2.30 2.19 2.08 2.00 0.24%
Adjusted Per Share Value based on latest NOSH - 43,618
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 198.26 173.56 123.67 83.49 88.05 96.97 112.34 9.92%
EPS 17.44 18.45 12.86 7.06 6.15 5.93 11.78 6.75%
DPS 4.50 4.50 2.86 2.00 2.00 0.00 0.00 -
NAPS 2.0281 1.8888 1.2063 1.149 1.0936 1.0378 0.9975 12.54%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 1.12 1.29 1.39 1.40 1.70 2.00 -
P/RPS 0.52 0.64 0.74 0.83 0.79 0.87 0.89 -8.56%
P/EPS 5.96 6.07 7.16 9.83 11.37 14.30 8.47 -5.68%
EY 16.78 16.48 13.97 10.17 8.80 6.99 11.81 6.02%
DY 4.33 4.02 3.10 2.88 2.86 0.00 0.00 -
P/NAPS 0.51 0.59 0.76 0.60 0.64 0.82 1.00 -10.61%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 28/02/06 30/03/05 27/02/04 19/02/03 11/04/02 26/02/01 -
Price 1.12 1.09 1.20 1.48 1.25 1.70 1.80 -
P/RPS 0.56 0.63 0.69 0.89 0.71 0.87 0.80 -5.76%
P/EPS 6.42 5.90 6.66 10.47 10.15 14.30 7.62 -2.81%
EY 15.58 16.94 15.02 9.55 9.85 6.99 13.12 2.90%
DY 4.02 4.13 3.33 2.70 3.20 0.00 0.00 -
P/NAPS 0.55 0.58 0.71 0.64 0.57 0.82 0.90 -7.87%

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