[TRIUMPL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.86%
YoY- 69.66%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 45,277 44,966 41,506 29,439 18,856 22,685 21,197 13.47%
PBT 5,163 5,428 6,717 4,545 2,563 2,105 1,996 17.15%
Tax -1,460 -1,511 -1,310 -1,374 -694 -964 -1,020 6.15%
NP 3,703 3,917 5,407 3,171 1,869 1,141 976 24.87%
-
NP to SH 3,703 3,917 5,407 3,171 1,869 1,141 976 24.87%
-
Tax Rate 28.28% 27.84% 19.50% 30.23% 27.08% 45.80% 51.10% -
Total Cost 41,574 41,049 36,099 26,268 16,987 21,544 20,221 12.75%
-
Net Worth 184,714 175,349 155,233 91,678 97,588 92,760 92,276 12.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 2,157 1,742 - - -
Div Payout % - - - 68.03% 93.24% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 184,714 175,349 155,233 91,678 97,588 92,760 92,276 12.25%
NOSH 87,129 87,238 87,209 53,928 43,566 43,549 44,363 11.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.18% 8.71% 13.03% 10.77% 9.91% 5.03% 4.60% -
ROE 2.00% 2.23% 3.48% 3.46% 1.92% 1.23% 1.06% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.97 51.54 47.59 54.59 43.28 52.09 47.78 1.41%
EPS 4.25 4.49 6.20 5.88 4.29 2.62 2.20 11.59%
DPS 0.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 2.12 2.01 1.78 1.70 2.24 2.13 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 53,928
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.90 51.55 47.58 33.75 21.62 26.01 24.30 13.47%
EPS 4.24 4.49 6.20 3.64 2.14 1.31 1.12 24.82%
DPS 0.00 0.00 0.00 2.47 2.00 0.00 0.00 -
NAPS 2.1175 2.0101 1.7795 1.051 1.1187 1.0634 1.0578 12.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 1.18 0.99 1.04 1.49 1.44 1.31 -
P/RPS 1.83 2.29 2.08 1.91 3.44 2.76 2.74 -6.50%
P/EPS 22.35 26.28 15.97 17.69 34.73 54.96 59.55 -15.06%
EY 4.47 3.81 6.26 5.65 2.88 1.82 1.68 17.70%
DY 0.00 0.00 0.00 3.85 2.68 0.00 0.00 -
P/NAPS 0.45 0.59 0.56 0.61 0.67 0.68 0.63 -5.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 16/11/06 24/11/05 26/11/04 17/11/03 26/11/02 20/11/01 -
Price 1.05 1.11 1.11 1.35 1.46 1.49 1.60 -
P/RPS 2.02 2.15 2.33 2.47 3.37 2.86 3.35 -8.08%
P/EPS 24.71 24.72 17.90 22.96 34.03 56.87 72.73 -16.45%
EY 4.05 4.05 5.59 4.36 2.94 1.76 1.38 19.64%
DY 0.00 0.00 0.00 2.96 2.74 0.00 0.00 -
P/NAPS 0.50 0.55 0.62 0.79 0.65 0.70 0.77 -6.94%

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