[TRIUMPL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.36%
YoY- 52.58%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 170,689 144,778 90,227 72,345 77,974 90,384 95,830 10.09%
PBT 22,621 19,006 13,722 7,945 6,558 11,389 14,171 8.10%
Tax -5,495 -4,775 -3,898 -1,767 -2,509 -3,790 -3,437 8.13%
NP 17,126 14,231 9,824 6,178 4,049 7,599 10,734 8.09%
-
NP to SH 17,126 14,231 9,824 6,178 4,049 7,599 10,734 8.09%
-
Tax Rate 24.29% 25.12% 28.41% 22.24% 38.26% 33.28% 24.25% -
Total Cost 153,563 130,547 80,403 66,167 73,925 82,785 85,096 10.33%
-
Net Worth 175,349 155,233 91,678 97,588 92,760 92,276 83,746 13.10%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,921 - 2,157 1,742 3,341 1,743 1,953 12.31%
Div Payout % 22.90% - 21.96% 28.21% 82.54% 22.94% 18.20% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 175,349 155,233 91,678 97,588 92,760 92,276 83,746 13.10%
NOSH 87,238 87,209 53,928 43,566 43,549 44,363 21,528 26.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.03% 9.83% 10.89% 8.54% 5.19% 8.41% 11.20% -
ROE 9.77% 9.17% 10.72% 6.33% 4.36% 8.24% 12.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 195.66 166.01 167.31 166.06 179.05 203.73 445.13 -12.79%
EPS 19.63 16.32 18.22 14.18 9.30 17.13 49.86 -14.38%
DPS 4.50 0.00 4.00 4.00 7.67 3.93 9.00 -10.90%
NAPS 2.01 1.78 1.70 2.24 2.13 2.08 3.89 -10.41%
Adjusted Per Share Value based on latest NOSH - 43,566
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 195.67 165.97 103.43 82.93 89.39 103.61 109.86 10.09%
EPS 19.63 16.31 11.26 7.08 4.64 8.71 12.31 8.08%
DPS 4.50 0.00 2.47 2.00 3.83 2.00 2.24 12.32%
NAPS 2.0101 1.7795 1.051 1.1187 1.0634 1.0578 0.96 13.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.18 0.99 1.04 1.49 1.44 1.31 2.46 -
P/RPS 0.60 0.60 0.62 0.90 0.80 0.64 0.55 1.46%
P/EPS 6.01 6.07 5.71 10.51 15.49 7.65 4.93 3.35%
EY 16.64 16.48 17.52 9.52 6.46 13.08 20.27 -3.23%
DY 3.81 0.00 3.85 2.68 5.33 3.00 3.66 0.67%
P/NAPS 0.59 0.56 0.61 0.67 0.68 0.63 0.63 -1.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 24/11/05 26/11/04 17/11/03 26/11/02 20/11/01 31/10/00 -
Price 1.11 1.11 1.35 1.46 1.49 1.60 2.75 -
P/RPS 0.57 0.67 0.81 0.88 0.83 0.79 0.62 -1.39%
P/EPS 5.65 6.80 7.41 10.30 16.03 9.34 5.52 0.38%
EY 17.69 14.70 13.49 9.71 6.24 10.71 18.13 -0.40%
DY 4.05 0.00 2.96 2.74 5.15 2.46 3.27 3.62%
P/NAPS 0.55 0.62 0.79 0.65 0.70 0.77 0.71 -4.16%

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