[TRIUMPL] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -14.16%
YoY- 105.28%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 35,663 42,350 40,089 33,465 15,809 15,326 16,382 13.83%
PBT 2,353 3,734 5,514 3,626 1,661 1,330 236 46.68%
Tax -633 -1,061 -927 -904 -335 12 -212 19.98%
NP 1,720 2,673 4,587 2,722 1,326 1,342 24 103.74%
-
NP to SH 1,720 2,673 4,587 2,722 1,326 1,342 24 103.74%
-
Tax Rate 26.90% 28.41% 16.81% 24.93% 20.17% -0.90% 89.83% -
Total Cost 33,943 39,677 35,502 30,743 14,483 13,984 16,358 12.93%
-
Net Worth 174,585 177,061 87,149 147,441 100,322 87,200 83,199 13.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,182 3,925 3,921 - - - - -
Div Payout % 126.88% 146.84% 85.50% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 174,585 177,061 87,149 147,441 100,322 87,200 83,199 13.14%
NOSH 87,292 87,222 87,149 87,243 43,618 43,600 40,000 13.88%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.82% 6.31% 11.44% 8.13% 8.39% 8.76% 0.15% -
ROE 0.99% 1.51% 5.26% 1.85% 1.32% 1.54% 0.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.85 48.55 46.00 38.36 36.24 35.15 40.96 -0.04%
EPS 1.97 3.07 5.26 3.12 3.04 3.08 0.06 78.89%
DPS 2.50 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.03 1.00 1.69 2.30 2.00 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 87,243
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.88 48.55 45.96 38.36 18.12 17.57 18.78 13.83%
EPS 1.97 3.06 5.26 3.12 1.52 1.54 0.03 100.79%
DPS 2.50 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.0014 2.0298 0.999 1.6902 1.1501 0.9996 0.9538 13.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.97 1.04 1.12 1.29 1.39 1.40 1.70 -
P/RPS 2.37 2.14 2.43 3.36 3.84 3.98 4.15 -8.91%
P/EPS 49.23 33.94 21.28 41.35 45.72 45.48 2,833.33 -49.09%
EY 2.03 2.95 4.70 2.42 2.19 2.20 0.04 92.35%
DY 2.58 4.33 4.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 1.12 0.76 0.60 0.70 0.82 -8.22%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 16/02/07 28/02/06 30/03/05 27/02/04 19/02/03 11/04/02 -
Price 1.02 1.12 1.09 1.20 1.48 1.25 1.70 -
P/RPS 2.50 2.31 2.37 3.13 4.08 3.56 4.15 -8.09%
P/EPS 51.77 36.55 20.71 38.46 48.68 40.61 2,833.33 -48.66%
EY 1.93 2.74 4.83 2.60 2.05 2.46 0.04 90.74%
DY 2.45 4.02 4.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 1.09 0.71 0.64 0.63 0.82 -7.60%

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