[TRIUMPL] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.17%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 43,484 47,137 35,944 23,586 21,257 20,839 24,648 9.91%
PBT 5,556 5,729 4,388 4,145 2,254 2,657 3,673 7.13%
Tax -1,383 -1,484 -1,209 -1,205 -509 -793 -1,169 2.84%
NP 4,173 4,245 3,179 2,940 1,745 1,864 2,504 8.88%
-
NP to SH 4,173 4,245 3,179 2,940 1,745 1,864 2,504 8.88%
-
Tax Rate 24.89% 25.90% 27.55% 29.07% 22.58% 29.85% 31.83% -
Total Cost 39,311 42,892 32,765 20,646 19,512 18,975 22,144 10.03%
-
Net Worth 182,949 174,332 152,417 102,791 97,041 91,893 88,935 12.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 182,949 174,332 152,417 102,791 97,041 91,893 88,935 12.76%
NOSH 87,118 87,166 87,095 43,555 43,516 43,551 43,172 12.40%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.60% 9.01% 8.84% 12.47% 8.21% 8.94% 10.16% -
ROE 2.28% 2.44% 2.09% 2.86% 1.80% 2.03% 2.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.91 54.08 41.27 54.15 48.85 47.85 57.09 -2.21%
EPS 4.79 4.87 3.65 6.75 4.01 4.28 5.80 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 1.75 2.36 2.23 2.11 2.06 0.32%
Adjusted Per Share Value based on latest NOSH - 43,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.85 54.04 41.20 27.04 24.37 23.89 28.26 9.91%
EPS 4.78 4.87 3.64 3.37 2.00 2.14 2.87 8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0973 1.9985 1.7473 1.1784 1.1124 1.0534 1.0195 12.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.06 1.18 1.14 1.07 1.40 1.75 1.48 -
P/RPS 2.12 2.18 2.76 1.98 2.87 3.66 2.59 -3.28%
P/EPS 22.13 24.23 31.23 15.85 34.91 40.89 25.52 -2.34%
EY 4.52 4.13 3.20 6.31 2.86 2.45 3.92 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.65 0.45 0.63 0.83 0.72 -5.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 23/08/06 22/08/05 26/08/04 21/08/03 22/08/02 20/08/01 -
Price 0.85 1.10 1.20 0.87 1.48 1.71 1.70 -
P/RPS 1.70 2.03 2.91 1.61 3.03 3.57 2.98 -8.92%
P/EPS 17.75 22.59 32.88 12.89 36.91 39.95 29.31 -8.01%
EY 5.64 4.43 3.04 7.76 2.71 2.50 3.41 8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.69 0.37 0.66 0.81 0.83 -11.45%

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