[TRIUMPL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.64%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 161,855 168,434 170,689 144,778 90,227 72,345 77,974 12.93%
PBT 14,762 17,453 22,621 19,006 13,722 7,945 6,558 14.46%
Tax -3,847 -4,785 -5,495 -4,775 -3,898 -1,767 -2,509 7.37%
NP 10,915 12,668 17,126 14,231 9,824 6,178 4,049 17.95%
-
NP to SH 10,915 12,668 17,126 14,231 9,824 6,178 4,049 17.95%
-
Tax Rate 26.06% 27.42% 24.29% 25.12% 28.41% 22.24% 38.26% -
Total Cost 150,940 155,766 153,563 130,547 80,403 66,167 73,925 12.62%
-
Net Worth 198,992 184,714 175,349 155,233 91,678 97,588 92,760 13.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,182 3,925 3,921 - 2,157 1,742 3,341 -6.84%
Div Payout % 19.99% 30.98% 22.90% - 21.96% 28.21% 82.54% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 198,992 184,714 175,349 155,233 91,678 97,588 92,760 13.55%
NOSH 87,277 87,129 87,238 87,209 53,928 43,566 43,549 12.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.74% 7.52% 10.03% 9.83% 10.89% 8.54% 5.19% -
ROE 5.49% 6.86% 9.77% 9.17% 10.72% 6.33% 4.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.45 193.31 195.66 166.01 167.31 166.06 179.05 0.58%
EPS 12.51 14.54 19.63 16.32 18.22 14.18 9.30 5.06%
DPS 2.50 4.50 4.50 0.00 4.00 4.00 7.67 -17.02%
NAPS 2.28 2.12 2.01 1.78 1.70 2.24 2.13 1.13%
Adjusted Per Share Value based on latest NOSH - 87,209
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.55 193.09 195.67 165.97 103.43 82.93 89.39 12.93%
EPS 12.51 14.52 19.63 16.31 11.26 7.08 4.64 17.95%
DPS 2.50 4.50 4.50 0.00 2.47 2.00 3.83 -6.85%
NAPS 2.2812 2.1175 2.0101 1.7795 1.051 1.1187 1.0634 13.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.10 0.95 1.18 0.99 1.04 1.49 1.44 -
P/RPS 0.59 0.49 0.60 0.60 0.62 0.90 0.80 -4.94%
P/EPS 8.80 6.53 6.01 6.07 5.71 10.51 15.49 -8.98%
EY 11.37 15.30 16.64 16.48 17.52 9.52 6.46 9.87%
DY 2.27 4.74 3.81 0.00 3.85 2.68 5.33 -13.24%
P/NAPS 0.48 0.45 0.59 0.56 0.61 0.67 0.68 -5.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 16/11/06 24/11/05 26/11/04 17/11/03 26/11/02 -
Price 0.90 1.05 1.11 1.11 1.35 1.46 1.49 -
P/RPS 0.49 0.54 0.57 0.67 0.81 0.88 0.83 -8.40%
P/EPS 7.20 7.22 5.65 6.80 7.41 10.30 16.03 -12.47%
EY 13.90 13.85 17.69 14.70 13.49 9.71 6.24 14.26%
DY 2.78 4.29 4.05 0.00 2.96 2.74 5.15 -9.75%
P/NAPS 0.39 0.50 0.55 0.62 0.79 0.65 0.70 -9.28%

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