[TRIUMPL] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.85%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 156,160 158,794 172,949 151,402 107,883 72,828 76,811 12.54%
PBT 13,165 16,072 20,842 20,893 15,687 8,276 7,652 9.45%
Tax -3,677 -4,357 -5,630 -4,798 -4,467 -2,114 -2,286 8.23%
NP 9,488 11,715 15,212 16,095 11,220 6,162 5,366 9.95%
-
NP to SH 9,488 11,715 15,212 16,095 11,220 6,162 5,366 9.95%
-
Tax Rate 27.93% 27.11% 27.01% 22.96% 28.48% 25.54% 29.87% -
Total Cost 146,672 147,079 157,737 135,307 96,663 66,666 71,445 12.72%
-
Net Worth 199,660 186,524 176,918 164,768 105,226 100,230 95,399 13.08%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 871 2,179 3,921 3,923 2,490 1,743 1,742 -10.90%
Div Payout % 9.19% 18.60% 25.78% 24.37% 22.20% 28.29% 32.47% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 199,660 186,524 176,918 164,768 105,226 100,230 95,399 13.08%
NOSH 87,188 87,161 87,151 87,178 62,264 43,578 43,561 12.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.08% 7.38% 8.80% 10.63% 10.40% 8.46% 6.99% -
ROE 4.75% 6.28% 8.60% 9.77% 10.66% 6.15% 5.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.11 182.18 198.45 173.67 173.27 167.12 176.33 0.26%
EPS 10.88 13.44 17.45 18.46 18.02 14.14 12.30 -2.02%
DPS 1.00 2.50 4.50 4.50 4.00 4.00 4.00 -20.61%
NAPS 2.29 2.14 2.03 1.89 1.69 2.30 2.19 0.74%
Adjusted Per Share Value based on latest NOSH - 87,149
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.02 182.04 198.26 173.56 123.67 83.49 88.05 12.54%
EPS 10.88 13.43 17.44 18.45 12.86 7.06 6.15 9.96%
DPS 1.00 2.50 4.50 4.50 2.86 2.00 2.00 -10.90%
NAPS 2.2888 2.1383 2.0281 1.8888 1.2063 1.149 1.0936 13.08%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.20 0.97 1.04 1.12 1.29 1.39 1.40 -
P/RPS 0.67 0.53 0.52 0.64 0.74 0.83 0.79 -2.70%
P/EPS 11.03 7.22 5.96 6.07 7.16 9.83 11.37 -0.50%
EY 9.07 13.86 16.78 16.48 13.97 10.17 8.80 0.50%
DY 0.83 2.58 4.33 4.02 3.10 2.88 2.86 -18.61%
P/NAPS 0.52 0.45 0.51 0.59 0.76 0.60 0.64 -3.39%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 16/02/07 28/02/06 30/03/05 27/02/04 19/02/03 -
Price 0.90 1.02 1.12 1.09 1.20 1.48 1.25 -
P/RPS 0.50 0.56 0.56 0.63 0.69 0.89 0.71 -5.67%
P/EPS 8.27 7.59 6.42 5.90 6.66 10.47 10.15 -3.35%
EY 12.09 13.18 15.58 16.94 15.02 9.55 9.85 3.47%
DY 1.11 2.45 4.02 4.13 3.33 2.70 3.20 -16.16%
P/NAPS 0.39 0.48 0.55 0.58 0.71 0.64 0.57 -6.12%

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