[TRIUMPL] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.07%
YoY- 55.2%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 137,460 164,757 168,123 167,229 132,711 79,644 76,174 10.32%
PBT 6,684 15,330 17,718 23,910 16,834 11,740 7,487 -1.87%
Tax -2,234 -4,142 -4,836 -5,294 -4,839 -3,218 -2,037 1.54%
NP 4,450 11,188 12,882 18,616 11,995 8,522 5,450 -3.31%
-
NP to SH 4,450 11,188 12,882 18,616 11,995 8,522 5,450 -3.31%
-
Tax Rate 33.42% 27.02% 27.29% 22.14% 28.75% 27.41% 27.21% -
Total Cost 133,010 153,569 155,241 148,613 120,716 71,122 70,724 11.09%
-
Net Worth 200,895 195,167 182,949 174,332 152,417 102,791 97,041 12.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 878 2,182 3,925 3,921 2,157 1,742 1,741 -10.77%
Div Payout % 19.74% 19.51% 30.47% 21.07% 17.98% 20.45% 31.96% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 200,895 195,167 182,949 174,332 152,417 102,791 97,041 12.88%
NOSH 86,967 87,128 87,118 87,166 87,095 43,555 43,516 12.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.24% 6.79% 7.66% 11.13% 9.04% 10.70% 7.15% -
ROE 2.22% 5.73% 7.04% 10.68% 7.87% 8.29% 5.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 158.06 189.10 192.98 191.85 152.37 182.86 175.05 -1.68%
EPS 5.12 12.84 14.79 21.36 13.77 19.57 12.52 -13.83%
DPS 1.00 2.50 4.50 4.50 2.48 4.00 4.00 -20.61%
NAPS 2.31 2.24 2.10 2.00 1.75 2.36 2.23 0.58%
Adjusted Per Share Value based on latest NOSH - 87,166
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 157.58 188.87 192.73 191.71 152.14 91.30 87.32 10.32%
EPS 5.10 12.83 14.77 21.34 13.75 9.77 6.25 -3.32%
DPS 1.01 2.50 4.50 4.50 2.47 2.00 2.00 -10.75%
NAPS 2.303 2.2373 2.0973 1.9985 1.7473 1.1784 1.1124 12.88%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.05 0.95 1.06 1.18 1.14 1.07 1.40 -
P/RPS 0.66 0.50 0.55 0.62 0.75 0.59 0.80 -3.15%
P/EPS 20.52 7.40 7.17 5.53 8.28 5.47 11.18 10.64%
EY 4.87 13.52 13.95 18.10 12.08 18.29 8.95 -9.63%
DY 0.95 2.63 4.25 3.81 2.17 3.74 2.86 -16.76%
P/NAPS 0.45 0.42 0.50 0.59 0.65 0.45 0.63 -5.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 22/08/08 17/08/07 23/08/06 22/08/05 26/08/04 21/08/03 -
Price 0.74 0.95 0.85 1.10 1.20 0.87 1.48 -
P/RPS 0.47 0.50 0.44 0.57 0.79 0.48 0.85 -9.39%
P/EPS 14.46 7.40 5.75 5.15 8.71 4.45 11.82 3.41%
EY 6.91 13.52 17.40 19.42 11.48 22.49 8.46 -3.31%
DY 1.35 2.63 5.29 4.09 2.06 4.60 2.70 -10.90%
P/NAPS 0.32 0.42 0.40 0.55 0.69 0.37 0.66 -11.35%

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