[TRIUMPL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 13.11%
YoY- 43.46%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 156,160 161,747 172,950 151,402 107,883 72,828 76,812 12.54%
PBT 13,164 16,072 20,841 20,894 15,687 8,276 7,652 9.45%
Tax -3,677 -4,357 -5,629 -4,798 -4,467 -2,114 -2,286 8.23%
NP 9,487 11,715 15,212 16,096 11,220 6,162 5,366 9.95%
-
NP to SH 9,487 11,715 15,212 16,096 11,220 6,162 5,366 9.95%
-
Tax Rate 27.93% 27.11% 27.01% 22.96% 28.48% 25.54% 29.87% -
Total Cost 146,673 150,032 157,738 135,306 96,663 66,666 71,446 12.72%
-
Net Worth 175,686 174,585 177,061 87,149 147,441 100,322 87,200 12.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 878 2,182 3,925 3,921 2,157 1,742 1,741 -10.77%
Div Payout % 9.26% 18.63% 25.80% 24.36% 19.23% 28.28% 32.46% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 175,686 174,585 177,061 87,149 147,441 100,322 87,200 12.37%
NOSH 87,843 87,292 87,222 87,149 87,243 43,618 43,600 12.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.08% 7.24% 8.80% 10.63% 10.40% 8.46% 6.99% -
ROE 5.40% 6.71% 8.59% 18.47% 7.61% 6.14% 6.15% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 177.77 185.29 198.29 173.73 123.66 166.97 176.17 0.15%
EPS 10.80 13.42 17.44 18.47 12.86 14.13 12.31 -2.15%
DPS 1.00 2.50 4.50 4.50 2.47 4.00 4.00 -20.61%
NAPS 2.00 2.00 2.03 1.00 1.69 2.30 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 87,149
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.02 185.42 198.26 173.56 123.67 83.49 88.05 12.54%
EPS 10.88 13.43 17.44 18.45 12.86 7.06 6.15 9.96%
DPS 1.01 2.50 4.50 4.50 2.47 2.00 2.00 -10.75%
NAPS 2.014 2.0014 2.0298 0.999 1.6902 1.1501 0.9996 12.37%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.20 0.97 1.04 1.12 1.29 1.39 1.40 -
P/RPS 0.68 0.52 0.52 0.64 1.04 0.83 0.79 -2.46%
P/EPS 11.11 7.23 5.96 6.06 10.03 9.84 11.38 -0.39%
EY 9.00 13.84 16.77 16.49 9.97 10.16 8.79 0.39%
DY 0.83 2.58 4.33 4.02 1.92 2.88 2.86 -18.61%
P/NAPS 0.60 0.49 0.51 1.12 0.76 0.60 0.70 -2.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 16/02/07 28/02/06 30/03/05 27/02/04 19/02/03 -
Price 0.90 1.02 1.12 1.09 1.20 1.48 1.25 -
P/RPS 0.51 0.55 0.56 0.63 0.97 0.89 0.71 -5.36%
P/EPS 8.33 7.60 6.42 5.90 9.33 10.48 10.16 -3.25%
EY 12.00 13.16 15.57 16.94 10.72 9.55 9.85 3.34%
DY 1.11 2.45 4.02 4.13 2.06 2.70 3.20 -16.16%
P/NAPS 0.45 0.51 0.55 1.09 0.71 0.64 0.63 -5.44%

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