[TRIUMPL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 54.95%
YoY- 95.34%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 149,292 153,988 135,452 85,572 67,624 71,848 89,436 8.91%
PBT 12,000 23,800 17,100 13,484 7,192 6,240 9,864 3.31%
Tax -3,524 -6,292 -5,408 -3,936 -2,304 -2,164 -3,184 1.70%
NP 8,476 17,508 11,692 9,548 4,888 4,076 6,680 4.04%
-
NP to SH 8,476 17,508 11,692 9,548 4,888 4,076 6,680 4.04%
-
Tax Rate 29.37% 26.44% 31.63% 29.19% 32.04% 34.68% 32.28% -
Total Cost 140,816 136,480 123,760 76,024 62,736 67,772 82,756 9.25%
-
Net Worth 178,763 169,151 150,076 100,184 95,237 91,448 88,718 12.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 178,763 169,151 150,076 100,184 95,237 91,448 88,718 12.37%
NOSH 87,201 87,191 87,253 43,558 43,487 43,547 43,489 12.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.68% 11.37% 8.63% 11.16% 7.23% 5.67% 7.47% -
ROE 4.74% 10.35% 7.79% 9.53% 5.13% 4.46% 7.53% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 171.20 176.61 155.24 196.45 155.50 164.99 205.65 -3.00%
EPS 9.72 20.08 13.40 21.92 11.24 9.36 15.36 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.94 1.72 2.30 2.19 2.10 2.04 0.08%
Adjusted Per Share Value based on latest NOSH - 43,558
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 171.14 176.53 155.28 98.10 77.52 82.36 102.53 8.90%
EPS 9.72 20.07 13.40 10.95 5.60 4.67 7.66 4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0493 1.9391 1.7204 1.1485 1.0918 1.0483 1.017 12.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.06 1.19 1.20 1.45 1.38 1.61 1.47 -
P/RPS 0.62 0.67 0.77 0.74 0.89 0.98 0.71 -2.23%
P/EPS 10.91 5.93 8.96 6.61 12.28 17.20 9.57 2.20%
EY 9.17 16.87 11.17 15.12 8.14 5.81 10.45 -2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.70 0.63 0.63 0.77 0.72 -5.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 22/05/06 25/05/05 27/05/04 16/05/03 24/05/02 28/05/01 -
Price 1.09 1.13 1.16 1.16 1.40 2.00 1.49 -
P/RPS 0.64 0.64 0.75 0.59 0.90 1.21 0.72 -1.94%
P/EPS 11.21 5.63 8.66 5.29 12.46 21.37 9.70 2.43%
EY 8.92 17.77 11.55 18.90 8.03 4.68 10.31 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.67 0.50 0.64 0.95 0.73 -5.19%

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