[TRIUMPL] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.91%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 153,988 135,452 85,572 67,624 71,848 89,436 89,180 9.52%
PBT 23,800 17,100 13,484 7,192 6,240 9,864 11,644 12.64%
Tax -6,292 -5,408 -3,936 -2,304 -2,164 -3,184 -3,732 9.09%
NP 17,508 11,692 9,548 4,888 4,076 6,680 7,912 14.14%
-
NP to SH 17,508 11,692 9,548 4,888 4,076 6,680 7,912 14.14%
-
Tax Rate 26.44% 31.63% 29.19% 32.04% 34.68% 32.28% 32.05% -
Total Cost 136,480 123,760 76,024 62,736 67,772 82,756 81,268 9.02%
-
Net Worth 169,151 150,076 100,184 95,237 91,448 88,718 78,685 13.59%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 169,151 150,076 100,184 95,237 91,448 88,718 78,685 13.59%
NOSH 87,191 87,253 43,558 43,487 43,547 43,489 21,736 26.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.37% 8.63% 11.16% 7.23% 5.67% 7.47% 8.87% -
ROE 10.35% 7.79% 9.53% 5.13% 4.46% 7.53% 10.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 176.61 155.24 196.45 155.50 164.99 205.65 410.28 -13.10%
EPS 20.08 13.40 21.92 11.24 9.36 15.36 36.40 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.72 2.30 2.19 2.10 2.04 3.62 -9.86%
Adjusted Per Share Value based on latest NOSH - 43,487
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 176.53 155.28 98.10 77.52 82.36 102.53 102.23 9.52%
EPS 20.07 13.40 10.95 5.60 4.67 7.66 9.07 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.7204 1.1485 1.0918 1.0483 1.017 0.902 13.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.19 1.20 1.45 1.38 1.61 1.47 2.72 -
P/RPS 0.67 0.77 0.74 0.89 0.98 0.71 0.66 0.25%
P/EPS 5.93 8.96 6.61 12.28 17.20 9.57 7.47 -3.77%
EY 16.87 11.17 15.12 8.14 5.81 10.45 13.38 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.63 0.63 0.77 0.72 0.75 -3.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 25/05/05 27/05/04 16/05/03 24/05/02 28/05/01 16/05/00 -
Price 1.13 1.16 1.16 1.40 2.00 1.49 2.60 -
P/RPS 0.64 0.75 0.59 0.90 1.21 0.72 0.63 0.26%
P/EPS 5.63 8.66 5.29 12.46 21.37 9.70 7.14 -3.88%
EY 17.77 11.55 18.90 8.03 4.68 10.31 14.00 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.50 0.64 0.95 0.73 0.72 -3.53%

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