[TRIUMPL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.43%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 106,105 126,192 126,085 130,600 111,313 74,418 57,019 10.89%
PBT 5,097 12,409 13,719 17,107 15,380 12,061 6,615 -4.24%
Tax -1,578 -3,214 -3,724 -4,568 -3,871 -3,563 -1,779 -1.97%
NP 3,519 9,195 9,995 12,539 11,509 8,498 4,836 -5.15%
-
NP to SH 3,519 9,195 9,995 12,539 11,509 8,498 4,836 -5.15%
-
Tax Rate 30.96% 25.90% 27.14% 26.70% 25.17% 29.54% 26.89% -
Total Cost 102,586 116,997 116,090 118,061 99,804 65,920 52,183 11.91%
-
Net Worth 202,952 198,716 184,737 175,266 155,197 91,724 97,591 12.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 1,742 -
Div Payout % - - - - - - 36.04% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 202,952 198,716 184,737 175,266 155,197 91,724 97,591 12.96%
NOSH 87,103 87,156 87,140 87,197 87,189 53,955 43,567 12.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.32% 7.29% 7.93% 9.60% 10.34% 11.42% 8.48% -
ROE 1.73% 4.63% 5.41% 7.15% 7.42% 9.26% 4.96% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 121.81 144.79 144.69 149.77 127.67 137.92 130.87 -1.18%
EPS 4.04 10.55 11.47 14.38 13.20 15.75 11.10 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.33 2.28 2.12 2.01 1.78 1.70 2.24 0.65%
Adjusted Per Share Value based on latest NOSH - 87,238
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 121.64 144.66 144.54 149.72 127.61 85.31 65.36 10.89%
EPS 4.03 10.54 11.46 14.37 13.19 9.74 5.54 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.3266 2.278 2.1178 2.0092 1.7791 1.0515 1.1188 12.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.89 1.10 0.95 1.18 0.99 1.04 1.49 -
P/RPS 0.73 0.76 0.66 0.79 0.78 0.75 1.14 -7.15%
P/EPS 22.03 10.43 8.28 8.21 7.50 6.60 13.42 8.60%
EY 4.54 9.59 12.07 12.19 13.33 15.14 7.45 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.38 0.48 0.45 0.59 0.56 0.61 0.67 -9.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 20/11/07 16/11/06 24/11/05 26/11/04 17/11/03 -
Price 0.89 0.90 1.05 1.11 1.11 1.35 1.46 -
P/RPS 0.73 0.62 0.73 0.74 0.87 0.98 1.12 -6.87%
P/EPS 22.03 8.53 9.15 7.72 8.41 8.57 13.15 8.97%
EY 4.54 11.72 10.92 12.95 11.89 11.67 7.60 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.38 0.39 0.50 0.55 0.62 0.79 0.65 -8.55%

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