[TRIUMPL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 142.8%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 85,634 69,807 44,979 38,163 38,800 47,006 48,281 10.01%
PBT 11,679 8,663 7,516 4,052 4,217 6,139 6,922 9.10%
Tax -3,057 -2,561 -2,189 -1,085 -1,334 -1,965 -2,110 6.37%
NP 8,622 6,102 5,327 2,967 2,883 4,174 4,812 10.20%
-
NP to SH 8,622 6,102 5,327 2,967 2,883 4,174 4,812 10.20%
-
Tax Rate 26.18% 29.56% 29.12% 26.78% 31.63% 32.01% 30.48% -
Total Cost 77,012 63,705 39,652 35,196 35,917 42,832 43,469 9.99%
-
Net Worth 174,357 152,549 102,878 97,157 91,890 89,567 81,651 13.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 174,357 152,549 102,878 97,157 91,890 89,567 81,651 13.47%
NOSH 87,178 87,171 43,592 43,568 43,549 43,479 21,773 25.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.07% 8.74% 11.84% 7.77% 7.43% 8.88% 9.97% -
ROE 4.95% 4.00% 5.18% 3.05% 3.14% 4.66% 5.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 98.23 80.08 103.18 87.59 89.09 108.11 221.74 -12.68%
EPS 9.89 7.00 12.22 6.81 6.62 9.60 22.10 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.75 2.36 2.23 2.11 2.06 3.75 -9.94%
Adjusted Per Share Value based on latest NOSH - 43,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 98.17 80.02 51.56 43.75 44.48 53.89 55.35 10.01%
EPS 9.88 7.00 6.11 3.40 3.30 4.78 5.52 10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9988 1.7488 1.1794 1.1138 1.0534 1.0268 0.936 13.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.18 1.14 1.07 1.40 1.75 1.48 2.50 -
P/RPS 1.20 1.42 1.04 1.60 1.96 1.37 1.13 1.00%
P/EPS 11.93 16.29 8.76 20.56 26.44 15.42 11.31 0.89%
EY 8.38 6.14 11.42 4.86 3.78 6.49 8.84 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.45 0.63 0.83 0.72 0.67 -2.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 22/08/05 26/08/04 21/08/03 22/08/02 20/08/01 23/08/00 -
Price 1.10 1.20 0.87 1.48 1.71 1.70 2.45 -
P/RPS 1.12 1.50 0.84 1.69 1.92 1.57 1.10 0.30%
P/EPS 11.12 17.14 7.12 21.73 25.83 17.71 11.09 0.04%
EY 8.99 5.83 14.05 4.60 3.87 5.65 9.02 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.37 0.66 0.81 0.83 0.65 -2.74%

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