[TRIUMPL] YoY TTM Result on 30-Sep-2004 [#3]

Stock

[TRIUMPL] TRIUMPHAL ASSOCIATES BHD

Announcement Date

26-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 15.28%

YoY- 59.02%

Quarter Report

Announcement - Q3 04.doc

Latest QR

Upcoming QR

TRIUMPL's Result

TRIUMPL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	168,434	170,689	144,778	90,227	72,345	77,974	90,384	10.92%
YoY %	-1.32%	17.90%	60.46%	24.72%	-7.22%	-13.73%	-	-
Horiz. %	186.35%	188.85%	160.18%	99.83%	80.04%	86.27%	100.00%	-
PBT	17,453	22,621	19,006	13,722	7,945	6,558	11,389	7.37%
YoY %	-22.85%	19.02%	38.51%	72.71%	21.15%	-42.42%	-	-
Horiz. %	153.24%	198.62%	166.88%	120.48%	69.76%	57.58%	100.00%	-
Tax	-4,785	-5,495	-4,775	-3,898	-1,767	-2,509	-3,790	3.95%
YoY %	12.92%	-15.08%	-22.50%	-120.60%	29.57%	33.80%	-	-
Horiz. %	126.25%	144.99%	125.99%	102.85%	46.62%	66.20%	100.00%	-
NP	12,668	17,126	14,231	9,824	6,178	4,049	7,599	8.88%
YoY %	-26.03%	20.34%	44.86%	59.02%	52.58%	-46.72%	-	-
Horiz. %	166.71%	225.37%	187.27%	129.28%	81.30%	53.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,668	17,126	14,231	9,824	6,178	4,049	7,599	8.88%
YoY %	-26.03%	20.34%	44.86%	59.02%	52.58%	-46.72%	-	-
Horiz. %	166.71%	225.37%	187.27%	129.28%	81.30%	53.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.42%	24.29%	25.12%	28.41%	22.24%	38.26%	33.28%	-
YoY %	12.89%	-3.30%	-11.58%	27.74%	-41.87%	14.96%	-	-
Horiz. %	82.39%	72.99%	75.48%	85.37%	66.83%	114.96%	100.00%	-
Total Cost	155,766	153,563	130,547	80,403	66,167	73,925	82,785	11.10%
YoY %	1.43%	17.63%	62.37%	21.52%	-10.49%	-10.70%	-	-
Horiz. %	188.16%	185.50%	157.69%	97.12%	79.93%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,714	175,349	155,233	91,678	97,588	92,760	92,276	12.25%
YoY %	5.34%	12.96%	69.32%	-6.06%	5.20%	0.52%	-	-
Horiz. %	200.18%	190.03%	168.23%	99.35%	105.76%	100.52%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	3,925	3,921	-	2,157	1,742	3,341	1,743	14.48%
YoY %	0.10%	0.00%	-	23.82%	-47.86%	91.68%	-	-
Horiz. %	225.19%	224.96%	-	123.75%	99.94%	191.68%	100.00%	-
Div Payout %	30.98%	22.90%	-	21.96%	28.21%	82.54%	22.94%	-
YoY %	35.28%	0.00%	-	-22.16%	-65.82%	259.81%	-	-
Horiz. %	135.05%	99.83%	-	95.73%	122.97%	359.81%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	184,714	175,349	155,233	91,678	97,588	92,760	92,276	12.25%
YoY %	5.34%	12.96%	69.32%	-6.06%	5.20%	0.52%	-	-
Horiz. %	200.18%	190.03%	168.23%	99.35%	105.76%	100.52%	100.00%	-
NOSH	87,129	87,238	87,209	53,928	43,566	43,549	44,363	11.90%
YoY %	-0.12%	0.03%	61.71%	23.78%	0.04%	-1.83%	-	-
Horiz. %	196.40%	196.65%	196.58%	121.56%	98.20%	98.17%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	7.52%	10.03%	9.83%	10.89%	8.54%	5.19%	8.41%	-
YoY %	-25.02%	2.03%	-9.73%	27.52%	64.55%	-38.29%	-	-
Horiz. %	89.42%	119.26%	116.88%	129.49%	101.55%	61.71%	100.00%	-
ROE	6.86%	9.77%	9.17%	10.72%	6.33%	4.36%	8.24%	-
YoY %	-29.79%	6.54%	-14.46%	69.35%	45.18%	-47.09%	-	-
Horiz. %	83.25%	118.57%	111.29%	130.10%	76.82%	52.91%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	193.31	195.66	166.01	167.31	166.06	179.05	203.73	-0.87%
YoY %	-1.20%	17.86%	-0.78%	0.75%	-7.25%	-12.11%	-	-
Horiz. %	94.89%	96.04%	81.49%	82.12%	81.51%	87.89%	100.00%	-
EPS	14.54	19.63	16.32	18.22	14.18	9.30	17.13	-2.69%
YoY %	-25.93%	20.28%	-10.43%	28.49%	52.47%	-45.71%	-	-
Horiz. %	84.88%	114.59%	95.27%	106.36%	82.78%	54.29%	100.00%	-
DPS	4.50	4.50	0.00	4.00	4.00	7.67	3.93	2.28%
YoY %	0.00%	0.00%	0.00%	0.00%	-47.85%	95.17%	-	-
Horiz. %	114.50%	114.50%	0.00%	101.78%	101.78%	195.17%	100.00%	-
NAPS	2.12	2.01	1.78	1.70	2.24	2.13	2.08	0.31%
YoY %	5.47%	12.92%	4.71%	-24.11%	5.16%	2.40%	-	-
Horiz. %	101.92%	96.63%	85.58%	81.73%	107.69%	102.40%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 53,928
RPS	193.09	195.67	165.97	103.43	82.93	89.39	103.61	10.92%
YoY %	-1.32%	17.89%	60.47%	24.72%	-7.23%	-13.72%	-	-
Horiz. %	186.36%	188.85%	160.19%	99.83%	80.04%	86.28%	100.00%	-
EPS	14.52	19.63	16.31	11.26	7.08	4.64	8.71	8.88%
YoY %	-26.03%	20.36%	44.85%	59.04%	52.59%	-46.73%	-	-
Horiz. %	166.70%	225.37%	187.26%	129.28%	81.29%	53.27%	100.00%	-
DPS	4.50	4.50	0.00	2.47	2.00	3.83	2.00	14.46%
YoY %	0.00%	0.00%	0.00%	23.50%	-47.78%	91.50%	-	-
Horiz. %	225.00%	225.00%	0.00%	123.50%	100.00%	191.50%	100.00%	-
NAPS	2.1175	2.0101	1.7795	1.051	1.1187	1.0634	1.0578	12.25%
YoY %	5.34%	12.96%	69.31%	-6.05%	5.20%	0.53%	-	-
Horiz. %	200.18%	190.03%	168.23%	99.36%	105.76%	100.53%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	0.95	1.18	0.99	1.04	1.49	1.44	1.31	-
P/RPS	0.49	0.60	0.60	0.62	0.90	0.80	0.64	-4.35%
YoY %	-18.33%	0.00%	-3.23%	-31.11%	12.50%	25.00%	-	-
Horiz. %	76.56%	93.75%	93.75%	96.88%	140.62%	125.00%	100.00%	-
P/EPS	6.53	6.01	6.07	5.71	10.51	15.49	7.65	-2.60%
YoY %	8.65%	-0.99%	6.30%	-45.67%	-32.15%	102.48%	-	-
Horiz. %	85.36%	78.56%	79.35%	74.64%	137.39%	202.48%	100.00%	-
EY	15.30	16.64	16.48	17.52	9.52	6.46	13.08	2.64%
YoY %	-8.05%	0.97%	-5.94%	84.03%	47.37%	-50.61%	-	-
Horiz. %	116.97%	127.22%	125.99%	133.94%	72.78%	49.39%	100.00%	-
DY	4.74	3.81	0.00	3.85	2.68	5.33	3.00	7.91%
YoY %	24.41%	0.00%	0.00%	43.66%	-49.72%	77.67%	-	-
Horiz. %	158.00%	127.00%	0.00%	128.33%	89.33%	177.67%	100.00%	-
P/NAPS	0.45	0.59	0.56	0.61	0.67	0.68	0.63	-5.45%
YoY %	-23.73%	5.36%	-8.20%	-8.96%	-1.47%	7.94%	-	-
Horiz. %	71.43%	93.65%	88.89%	96.83%	106.35%	107.94%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	20/11/07	16/11/06	24/11/05	26/11/04	17/11/03	26/11/02	20/11/01	-
Price	1.05	1.11	1.11	1.35	1.46	1.49	1.60	-
P/RPS	0.54	0.57	0.67	0.81	0.88	0.83	0.79	-6.14%
YoY %	-5.26%	-14.93%	-17.28%	-7.95%	6.02%	5.06%	-	-
Horiz. %	68.35%	72.15%	84.81%	102.53%	111.39%	105.06%	100.00%	-
P/EPS	7.22	5.65	6.80	7.41	10.30	16.03	9.34	-4.19%
YoY %	27.79%	-16.91%	-8.23%	-28.06%	-35.75%	71.63%	-	-
Horiz. %	77.30%	60.49%	72.81%	79.34%	110.28%	171.63%	100.00%	-
EY	13.85	17.69	14.70	13.49	9.71	6.24	10.71	4.37%
YoY %	-21.71%	20.34%	8.97%	38.93%	55.61%	-41.74%	-	-
Horiz. %	129.32%	165.17%	137.25%	125.96%	90.66%	58.26%	100.00%	-
DY	4.29	4.05	0.00	2.96	2.74	5.15	2.46	9.70%
YoY %	5.93%	0.00%	0.00%	8.03%	-46.80%	109.35%	-	-
Horiz. %	174.39%	164.63%	0.00%	120.33%	111.38%	209.35%	100.00%	-
P/NAPS	0.50	0.55	0.62	0.79	0.65	0.70	0.77	-6.94%
YoY %	-9.09%	-11.29%	-21.52%	21.54%	-7.14%	-9.09%	-	-
Horiz. %	64.94%	71.43%	80.52%	102.60%	84.42%	90.91%	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