[TRIUMPL] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[TRIUMPL] TRIUMPHAL ASSOCIATES BHD

Announcement Date

21-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -2.14%

YoY- 40.32%

Quarter Report

Q2 03 Announcement.doc

Latest QR

Upcoming QR

TRIUMPL's Result

TRIUMPL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	167,229	132,711	79,644	76,174	76,486	96,722	90,139	10.84%
YoY %	26.01%	66.63%	4.56%	-0.41%	-20.92%	7.30%	-	-
Horiz. %	185.52%	147.23%	88.36%	84.51%	84.85%	107.30%	100.00%	-
PBT	23,910	16,834	11,740	7,487	6,449	13,735	15,388	7.61%
YoY %	42.03%	43.39%	56.81%	16.10%	-53.05%	-10.74%	-	-
Horiz. %	155.38%	109.40%	76.29%	48.65%	41.91%	89.26%	100.00%	-
Tax	-5,294	-4,839	-3,218	-2,037	-2,565	-4,098	-2,114	16.52%
YoY %	-9.40%	-50.37%	-57.98%	20.58%	37.41%	-93.85%	-	-
Horiz. %	250.43%	228.90%	152.22%	96.36%	121.33%	193.85%	100.00%	-
NP	18,616	11,995	8,522	5,450	3,884	9,637	13,274	5.79%
YoY %	55.20%	40.75%	56.37%	40.32%	-59.70%	-27.40%	-	-
Horiz. %	140.24%	90.36%	64.20%	41.06%	29.26%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,616	11,995	8,522	5,450	3,884	9,637	13,274	5.79%
YoY %	55.20%	40.75%	56.37%	40.32%	-59.70%	-27.40%	-	-
Horiz. %	140.24%	90.36%	64.20%	41.06%	29.26%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	28.75%	27.41%	27.21%	39.77%	29.84%	13.74%	-
YoY %	-22.99%	4.89%	0.74%	-31.58%	33.28%	117.18%	-	-
Horiz. %	161.14%	209.24%	199.49%	198.03%	289.45%	217.18%	100.00%	-
Total Cost	148,613	120,716	71,122	70,724	72,602	87,085	76,865	11.60%
YoY %	23.11%	69.73%	0.56%	-2.59%	-16.63%	13.30%	-	-
Horiz. %	193.34%	157.05%	92.53%	92.01%	94.45%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,332	152,417	102,791	97,041	91,893	88,935	81,750	13.44%
YoY %	14.38%	48.28%	5.93%	5.60%	3.33%	8.79%	-	-
Horiz. %	213.25%	186.44%	125.74%	118.70%	112.41%	108.79%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	3,921	2,157	1,742	1,741	1,600	1,743	1,953	12.31%
YoY %	81.78%	23.82%	0.06%	8.81%	-8.20%	-10.75%	-	-
Horiz. %	200.77%	110.45%	89.20%	89.14%	81.93%	89.25%	100.00%	-
Div Payout %	21.07%	17.98%	20.45%	31.96%	41.19%	18.09%	14.71%	-
YoY %	17.19%	-12.08%	-36.01%	-22.41%	127.69%	22.98%	-	-
Horiz. %	143.24%	122.23%	139.02%	217.27%	280.01%	122.98%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	174,332	152,417	102,791	97,041	91,893	88,935	81,750	13.44%
YoY %	14.38%	48.28%	5.93%	5.60%	3.33%	8.79%	-	-
Horiz. %	213.25%	186.44%	125.74%	118.70%	112.41%	108.79%	100.00%	-
NOSH	87,166	87,095	43,555	43,516	43,551	43,172	21,800	25.97%
YoY %	0.08%	99.97%	0.09%	-0.08%	0.88%	98.04%	-	-
Horiz. %	399.84%	399.52%	199.79%	199.61%	199.78%	198.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	11.13%	9.04%	10.70%	7.15%	5.08%	9.96%	14.73%	-
YoY %	23.12%	-15.51%	49.65%	40.75%	-49.00%	-32.38%	-	-
Horiz. %	75.56%	61.37%	72.64%	48.54%	34.49%	67.62%	100.00%	-
ROE	10.68%	7.87%	8.29%	5.62%	4.23%	10.84%	16.24%	-
YoY %	35.71%	-5.07%	47.51%	32.86%	-60.98%	-33.25%	-	-
Horiz. %	65.76%	48.46%	51.05%	34.61%	26.05%	66.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	191.85	152.37	182.86	175.05	175.62	224.04	413.48	-12.00%
YoY %	25.91%	-16.67%	4.46%	-0.32%	-21.61%	-45.82%	-	-
Horiz. %	46.40%	36.85%	44.22%	42.34%	42.47%	54.18%	100.00%	-
EPS	21.36	13.77	19.57	12.52	8.92	22.32	60.89	-16.01%
YoY %	55.12%	-29.64%	56.31%	40.36%	-60.04%	-63.34%	-	-
Horiz. %	35.08%	22.61%	32.14%	20.56%	14.65%	36.66%	100.00%	-
DPS	4.50	2.48	4.00	4.00	3.67	4.04	8.96	-10.83%
YoY %	81.45%	-38.00%	0.00%	8.99%	-9.16%	-54.91%	-	-
Horiz. %	50.22%	27.68%	44.64%	44.64%	40.96%	45.09%	100.00%	-
NAPS	2.00	1.75	2.36	2.23	2.11	2.06	3.75	-9.94%
YoY %	14.29%	-25.85%	5.83%	5.69%	2.43%	-45.07%	-	-
Horiz. %	53.33%	46.67%	62.93%	59.47%	56.27%	54.93%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 43,516
RPS	191.71	152.14	91.30	87.32	87.68	110.88	103.33	10.84%
YoY %	26.01%	66.64%	4.56%	-0.41%	-20.92%	7.31%	-	-
Horiz. %	185.53%	147.24%	88.36%	84.51%	84.85%	107.31%	100.00%	-
EPS	21.34	13.75	9.77	6.25	4.45	11.05	15.22	5.79%
YoY %	55.20%	40.74%	56.32%	40.45%	-59.73%	-27.40%	-	-
Horiz. %	140.21%	90.34%	64.19%	41.06%	29.24%	72.60%	100.00%	-
DPS	4.50	2.47	2.00	2.00	1.83	2.00	2.24	12.32%
YoY %	82.19%	23.50%	0.00%	9.29%	-8.50%	-10.71%	-	-
Horiz. %	200.89%	110.27%	89.29%	89.29%	81.70%	89.29%	100.00%	-
NAPS	1.9985	1.7473	1.1784	1.1124	1.0534	1.0195	0.9372	13.44%
YoY %	14.38%	48.28%	5.93%	5.60%	3.33%	8.78%	-	-
Horiz. %	213.24%	186.44%	125.74%	118.69%	112.40%	108.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.18	1.14	1.07	1.40	1.75	1.48	2.50	-
P/RPS	0.62	0.75	0.59	0.80	1.00	0.66	0.60	0.54%
YoY %	-17.33%	27.12%	-26.25%	-20.00%	51.52%	10.00%	-	-
Horiz. %	103.33%	125.00%	98.33%	133.33%	166.67%	110.00%	100.00%	-
P/EPS	5.53	8.28	5.47	11.18	19.62	6.63	4.11	5.06%
YoY %	-33.21%	51.37%	-51.07%	-43.02%	195.93%	61.31%	-	-
Horiz. %	134.55%	201.46%	133.09%	272.02%	477.37%	161.31%	100.00%	-
EY	18.10	12.08	18.29	8.95	5.10	15.08	24.36	-4.82%
YoY %	49.83%	-33.95%	104.36%	75.49%	-66.18%	-38.10%	-	-
Horiz. %	74.30%	49.59%	75.08%	36.74%	20.94%	61.90%	100.00%	-
DY	3.81	2.17	3.74	2.86	2.10	2.73	3.58	1.04%
YoY %	75.58%	-41.98%	30.77%	36.19%	-23.08%	-23.74%	-	-
Horiz. %	106.42%	60.61%	104.47%	79.89%	58.66%	76.26%	100.00%	-
P/NAPS	0.59	0.65	0.45	0.63	0.83	0.72	0.67	-2.09%
YoY %	-9.23%	44.44%	-28.57%	-24.10%	15.28%	7.46%	-	-
Horiz. %	88.06%	97.01%	67.16%	94.03%	123.88%	107.46%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	23/08/06	22/08/05	26/08/04	21/08/03	22/08/02	20/08/01	23/08/00	-
Price	1.10	1.20	0.87	1.48	1.71	1.70	2.45	-
P/RPS	0.57	0.79	0.48	0.85	0.97	0.76	0.59	-0.57%
YoY %	-27.85%	64.58%	-43.53%	-12.37%	27.63%	28.81%	-	-
Horiz. %	96.61%	133.90%	81.36%	144.07%	164.41%	128.81%	100.00%	-
P/EPS	5.15	8.71	4.45	11.82	19.17	7.62	4.02	4.21%
YoY %	-40.87%	95.73%	-62.35%	-38.34%	151.57%	89.55%	-	-
Horiz. %	128.11%	216.67%	110.70%	294.03%	476.87%	189.55%	100.00%	-
EY	19.42	11.48	22.49	8.46	5.22	13.13	24.85	-4.02%
YoY %	69.16%	-48.96%	165.84%	62.07%	-60.24%	-47.16%	-	-
Horiz. %	78.15%	46.20%	90.50%	34.04%	21.01%	52.84%	100.00%	-
DY	4.09	2.06	4.60	2.70	2.15	2.37	3.66	1.86%
YoY %	98.54%	-55.22%	70.37%	25.58%	-9.28%	-35.25%	-	-
Horiz. %	111.75%	56.28%	125.68%	73.77%	58.74%	64.75%	100.00%	-
P/NAPS	0.55	0.69	0.37	0.66	0.81	0.83	0.65	-2.74%
YoY %	-20.29%	86.49%	-43.94%	-18.52%	-2.41%	27.69%	-	-
Horiz. %	84.62%	106.15%	56.92%	101.54%	124.62%	127.69%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos