[TRIUMPL] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -14.15%
YoY- -59.7%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 132,711 79,644 76,174 76,486 96,722 90,139 0 -100.00%
PBT 16,834 11,740 7,487 6,449 13,735 15,388 0 -100.00%
Tax -4,839 -3,218 -2,037 -2,565 -4,098 -2,114 0 -100.00%
NP 11,995 8,522 5,450 3,884 9,637 13,274 0 -100.00%
-
NP to SH 11,995 8,522 5,450 3,884 9,637 13,274 0 -100.00%
-
Tax Rate 28.75% 27.41% 27.21% 39.77% 29.84% 13.74% - -
Total Cost 120,716 71,122 70,724 72,602 87,085 76,865 0 -100.00%
-
Net Worth 152,417 102,791 97,041 91,893 88,935 81,750 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 2,157 1,742 1,741 1,600 1,743 1,953 - -100.00%
Div Payout % 17.98% 20.45% 31.96% 41.19% 18.09% 14.71% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 152,417 102,791 97,041 91,893 88,935 81,750 0 -100.00%
NOSH 87,095 43,555 43,516 43,551 43,172 21,800 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.04% 10.70% 7.15% 5.08% 9.96% 14.73% 0.00% -
ROE 7.87% 8.29% 5.62% 4.23% 10.84% 16.24% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 152.37 182.86 175.05 175.62 224.04 413.48 0.00 -100.00%
EPS 13.77 19.57 12.52 8.92 22.32 60.89 0.00 -100.00%
DPS 2.48 4.00 4.00 3.67 4.04 8.96 0.00 -100.00%
NAPS 1.75 2.36 2.23 2.11 2.06 3.75 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,551
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 152.14 91.30 87.32 87.68 110.88 103.33 0.00 -100.00%
EPS 13.75 9.77 6.25 4.45 11.05 15.22 0.00 -100.00%
DPS 2.47 2.00 2.00 1.83 2.00 2.24 0.00 -100.00%
NAPS 1.7473 1.1784 1.1124 1.0534 1.0195 0.9372 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.14 1.07 1.40 1.75 1.48 2.50 0.00 -
P/RPS 0.75 0.59 0.80 1.00 0.66 0.60 0.00 -100.00%
P/EPS 8.28 5.47 11.18 19.62 6.63 4.11 0.00 -100.00%
EY 12.08 18.29 8.95 5.10 15.08 24.36 0.00 -100.00%
DY 2.17 3.74 2.86 2.10 2.73 3.58 0.00 -100.00%
P/NAPS 0.65 0.45 0.63 0.83 0.72 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 26/08/04 21/08/03 22/08/02 20/08/01 23/08/00 - -
Price 1.20 0.87 1.48 1.71 1.70 2.45 0.00 -
P/RPS 0.79 0.48 0.85 0.97 0.76 0.59 0.00 -100.00%
P/EPS 8.71 4.45 11.82 19.17 7.62 4.02 0.00 -100.00%
EY 11.48 22.49 8.46 5.22 13.13 24.85 0.00 -100.00%
DY 2.06 4.60 2.70 2.15 2.37 3.66 0.00 -100.00%
P/NAPS 0.69 0.37 0.66 0.81 0.83 0.65 0.00 -100.00%

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