[TRIUMPL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.05%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,350 40,089 33,465 15,809 15,326 16,382 22,180 11.37%
PBT 3,734 5,514 3,626 1,661 1,330 236 3,254 2.31%
Tax -1,061 -927 -904 -335 12 -212 -805 4.70%
NP 2,673 4,587 2,722 1,326 1,342 24 2,449 1.46%
-
NP to SH 2,673 4,587 2,722 1,326 1,342 24 2,449 1.46%
-
Tax Rate 28.41% 16.81% 24.93% 20.17% -0.90% 89.83% 24.74% -
Total Cost 39,677 35,502 30,743 14,483 13,984 16,358 19,731 12.34%
-
Net Worth 177,061 87,149 147,441 100,322 87,200 83,199 87,153 12.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,925 3,921 - - - - 1,743 14.48%
Div Payout % 146.84% 85.50% - - - - 71.17% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 177,061 87,149 147,441 100,322 87,200 83,199 87,153 12.53%
NOSH 87,222 87,149 87,243 43,618 43,600 40,000 43,576 12.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.31% 11.44% 8.13% 8.39% 8.76% 0.15% 11.04% -
ROE 1.51% 5.26% 1.85% 1.32% 1.54% 0.03% 2.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.55 46.00 38.36 36.24 35.15 40.96 50.90 -0.78%
EPS 3.07 5.26 3.12 3.04 3.08 0.06 5.62 -9.58%
DPS 4.50 4.50 0.00 0.00 0.00 0.00 4.00 1.98%
NAPS 2.03 1.00 1.69 2.30 2.00 2.08 2.00 0.24%
Adjusted Per Share Value based on latest NOSH - 43,618
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.55 45.96 38.36 18.12 17.57 18.78 25.43 11.37%
EPS 3.06 5.26 3.12 1.52 1.54 0.03 2.81 1.42%
DPS 4.50 4.50 0.00 0.00 0.00 0.00 2.00 14.46%
NAPS 2.0298 0.999 1.6902 1.1501 0.9996 0.9538 0.9991 12.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 1.12 1.29 1.39 1.40 1.70 2.00 -
P/RPS 2.14 2.43 3.36 3.84 3.98 4.15 3.93 -9.63%
P/EPS 33.94 21.28 41.35 45.72 45.48 2,833.33 35.59 -0.78%
EY 2.95 4.70 2.42 2.19 2.20 0.04 2.81 0.81%
DY 4.33 4.02 0.00 0.00 0.00 0.00 2.00 13.73%
P/NAPS 0.51 1.12 0.76 0.60 0.70 0.82 1.00 -10.61%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 28/02/06 30/03/05 27/02/04 19/02/03 11/04/02 26/02/01 -
Price 1.12 1.09 1.20 1.48 1.25 1.70 1.80 -
P/RPS 2.31 2.37 3.13 4.08 3.56 4.15 3.54 -6.86%
P/EPS 36.55 20.71 38.46 48.68 40.61 2,833.33 32.03 2.22%
EY 2.74 4.83 2.60 2.05 2.46 0.04 3.12 -2.14%
DY 4.02 4.13 0.00 0.00 0.00 0.00 2.22 10.39%
P/NAPS 0.55 1.09 0.71 0.64 0.63 0.82 0.90 -7.87%

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