[TRIUMPL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.0%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 136,073 161,855 168,434 170,689 144,778 90,227 72,345 11.09%
PBT 5,852 14,762 17,453 22,621 19,006 13,722 7,945 -4.96%
Tax -2,040 -3,847 -4,785 -5,495 -4,775 -3,898 -1,767 2.42%
NP 3,812 10,915 12,668 17,126 14,231 9,824 6,178 -7.72%
-
NP to SH 3,812 10,915 12,668 17,126 14,231 9,824 6,178 -7.72%
-
Tax Rate 34.86% 26.06% 27.42% 24.29% 25.12% 28.41% 22.24% -
Total Cost 132,261 150,940 155,766 153,563 130,547 80,403 66,167 12.22%
-
Net Worth 203,292 198,992 184,714 175,349 155,233 91,678 97,588 12.99%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 878 2,182 3,925 3,921 - 2,157 1,742 -10.78%
Div Payout % 23.04% 19.99% 30.98% 22.90% - 21.96% 28.21% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 203,292 198,992 184,714 175,349 155,233 91,678 97,588 12.99%
NOSH 87,249 87,277 87,129 87,238 87,209 53,928 43,566 12.25%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.80% 6.74% 7.52% 10.03% 9.83% 10.89% 8.54% -
ROE 1.88% 5.49% 6.86% 9.77% 9.17% 10.72% 6.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.96 185.45 193.31 195.66 166.01 167.31 166.06 -1.03%
EPS 4.37 12.51 14.54 19.63 16.32 18.22 14.18 -17.79%
DPS 1.00 2.50 4.50 4.50 0.00 4.00 4.00 -20.61%
NAPS 2.33 2.28 2.12 2.01 1.78 1.70 2.24 0.65%
Adjusted Per Share Value based on latest NOSH - 87,238
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.99 185.55 193.09 195.67 165.97 103.43 82.93 11.09%
EPS 4.37 12.51 14.52 19.63 16.31 11.26 7.08 -7.72%
DPS 1.01 2.50 4.50 4.50 0.00 2.47 2.00 -10.75%
NAPS 2.3305 2.2812 2.1175 2.0101 1.7795 1.051 1.1187 12.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.89 1.10 0.95 1.18 0.99 1.04 1.49 -
P/RPS 0.57 0.59 0.49 0.60 0.60 0.62 0.90 -7.32%
P/EPS 20.37 8.80 6.53 6.01 6.07 5.71 10.51 11.64%
EY 4.91 11.37 15.30 16.64 16.48 17.52 9.52 -10.43%
DY 1.12 2.27 4.74 3.81 0.00 3.85 2.68 -13.52%
P/NAPS 0.38 0.48 0.45 0.59 0.56 0.61 0.67 -9.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 20/11/07 16/11/06 24/11/05 26/11/04 17/11/03 -
Price 0.89 0.90 1.05 1.11 1.11 1.35 1.46 -
P/RPS 0.57 0.49 0.54 0.57 0.67 0.81 0.88 -6.97%
P/EPS 20.37 7.20 7.22 5.65 6.80 7.41 10.30 12.02%
EY 4.91 13.90 13.85 17.69 14.70 13.49 9.71 -10.73%
DY 1.12 2.78 4.29 4.05 0.00 2.96 2.74 -13.84%
P/NAPS 0.38 0.39 0.50 0.55 0.62 0.79 0.65 -8.55%

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