[TRIUMPL] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.35%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 151,402 107,883 72,828 76,811 84,585 97,996 73,262 -0.76%
PBT 20,893 15,687 8,276 7,652 8,371 14,518 13,899 -0.43%
Tax -4,798 -4,467 -2,114 -2,286 -3,196 -4,242 -4 -7.26%
NP 16,095 11,220 6,162 5,366 5,175 10,276 13,895 -0.15%
-
NP to SH 16,095 11,220 6,162 5,366 5,175 10,276 13,895 -0.15%
-
Tax Rate 22.96% 28.48% 25.54% 29.87% 38.18% 29.22% 0.03% -
Total Cost 135,307 96,663 66,666 71,445 79,410 87,720 59,367 -0.87%
-
Net Worth 164,768 105,226 100,230 95,399 90,529 87,011 76,759 -0.80%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,923 2,490 1,743 1,742 - - - -100.00%
Div Payout % 24.37% 22.20% 28.29% 32.47% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 164,768 105,226 100,230 95,399 90,529 87,011 76,759 -0.80%
NOSH 87,178 62,264 43,578 43,561 43,523 43,505 21,744 -1.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.63% 10.40% 8.46% 6.99% 6.12% 10.49% 18.97% -
ROE 9.77% 10.66% 6.15% 5.62% 5.72% 11.81% 18.10% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 173.67 173.27 167.12 176.33 194.34 225.25 336.92 0.70%
EPS 18.46 18.02 14.14 12.30 11.89 23.62 63.90 1.32%
DPS 4.50 4.00 4.00 4.00 0.00 0.00 0.00 -100.00%
NAPS 1.89 1.69 2.30 2.19 2.08 2.00 3.53 0.66%
Adjusted Per Share Value based on latest NOSH - 43,600
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 173.56 123.67 83.49 88.05 96.97 112.34 83.99 -0.76%
EPS 18.45 12.86 7.06 6.15 5.93 11.78 15.93 -0.15%
DPS 4.50 2.86 2.00 2.00 0.00 0.00 0.00 -100.00%
NAPS 1.8888 1.2063 1.149 1.0936 1.0378 0.9975 0.8799 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.12 1.29 1.39 1.40 1.70 2.00 0.00 -
P/RPS 0.64 0.74 0.83 0.79 0.87 0.89 0.00 -100.00%
P/EPS 6.07 7.16 9.83 11.37 14.30 8.47 0.00 -100.00%
EY 16.48 13.97 10.17 8.80 6.99 11.81 0.00 -100.00%
DY 4.02 3.10 2.88 2.86 0.00 0.00 0.00 -100.00%
P/NAPS 0.59 0.76 0.60 0.64 0.82 1.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 30/03/05 27/02/04 19/02/03 11/04/02 26/02/01 25/02/00 -
Price 1.09 1.20 1.48 1.25 1.70 1.80 2.83 -
P/RPS 0.63 0.69 0.89 0.71 0.87 0.80 0.84 0.30%
P/EPS 5.90 6.66 10.47 10.15 14.30 7.62 4.43 -0.30%
EY 16.94 15.02 9.55 9.85 6.99 13.12 22.58 0.30%
DY 4.13 3.33 2.70 3.20 0.00 0.00 0.00 -100.00%
P/NAPS 0.58 0.71 0.64 0.57 0.82 0.90 0.80 0.34%

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