[TRIUMPL] YoY TTM Result on 31-Mar-2002 [#1]

Stock

[TRIUMPL] TRIUMPHAL ASSOCIATES BHD

Announcement Date

24-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -12.58%

YoY- -54.61%

Quarter Report

TRIUMPL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	120,353	77,315	75,756	80,295	98,060	64,153	13.40%
YoY %	55.67%	2.06%	-5.65%	-18.12%	52.85%	-	-
Horiz. %	187.60%	120.52%	118.09%	125.16%	152.85%	100.00%	-
PBT	16,591	9,849	7,890	7,465	14,073	11,377	7.83%
YoY %	68.45%	24.83%	5.69%	-46.96%	23.70%	-	-
Horiz. %	145.83%	86.57%	69.35%	65.61%	123.70%	100.00%	-
Tax	-4,835	-2,522	-2,321	-2,941	-4,106	-937	38.82%
YoY %	-91.71%	-8.66%	21.08%	28.37%	-338.21%	-	-
Horiz. %	516.01%	269.16%	247.71%	313.87%	438.21%	100.00%	-
NP	11,756	7,327	5,569	4,524	9,967	10,440	2.40%
YoY %	60.45%	31.57%	23.10%	-54.61%	-4.53%	-	-
Horiz. %	112.61%	70.18%	53.34%	43.33%	95.47%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	11,756	7,327	5,569	4,524	9,967	10,440	2.40%
YoY %	60.45%	31.57%	23.10%	-54.61%	-4.53%	-	-
Horiz. %	112.61%	70.18%	53.34%	43.33%	95.47%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	29.14%	25.61%	29.42%	39.40%	29.18%	8.24%	-
YoY %	13.78%	-12.95%	-25.33%	35.02%	254.13%	-	-
Horiz. %	353.64%	310.80%	357.04%	478.16%	354.13%	100.00%	-
Total Cost	108,597	69,988	70,187	75,771	88,093	53,713	15.11%
YoY %	55.17%	-0.28%	-7.37%	-13.99%	64.01%	-	-
Horiz. %	202.18%	130.30%	130.67%	141.07%	164.01%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	150,076	100,184	95,237	91,448	88,718	65,208	18.13%
YoY %	49.80%	5.19%	4.14%	3.08%	36.05%	-	-
Horiz. %	230.15%	153.64%	146.05%	140.24%	136.05%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	2,157	1,742	1,741	1,600	1,743	1,953	2.00%
YoY %	23.82%	0.06%	8.81%	-8.20%	-10.75%	-	-
Horiz. %	110.45%	89.20%	89.14%	81.93%	89.25%	100.00%	-
Div Payout %	18.35%	23.78%	31.28%	35.37%	17.49%	18.71%	-
YoY %	-22.83%	-23.98%	-11.56%	102.23%	-6.52%	-	-
Horiz. %	98.08%	127.10%	167.18%	189.04%	93.48%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	150,076	100,184	95,237	91,448	88,718	65,208	18.13%
YoY %	49.80%	5.19%	4.14%	3.08%	36.05%	-	-
Horiz. %	230.15%	153.64%	146.05%	140.24%	136.05%	100.00%	-
NOSH	87,253	43,558	43,487	43,547	43,489	21,736	32.02%
YoY %	100.31%	0.16%	-0.14%	0.13%	100.08%	-	-
Horiz. %	401.42%	200.40%	200.07%	200.35%	200.08%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	9.77%	9.48%	7.35%	5.63%	10.16%	16.27%	-
YoY %	3.06%	28.98%	30.55%	-44.59%	-37.55%	-	-
Horiz. %	60.05%	58.27%	45.18%	34.60%	62.45%	100.00%	-
ROE	7.83%	7.31%	5.85%	4.95%	11.23%	16.01%	-
YoY %	7.11%	24.96%	18.18%	-55.92%	-29.86%	-	-
Horiz. %	48.91%	45.66%	36.54%	30.92%	70.14%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	137.93	177.50	174.20	184.39	225.48	295.14	-14.10%
YoY %	-22.29%	1.89%	-5.53%	-18.22%	-23.60%	-	-
Horiz. %	46.73%	60.14%	59.02%	62.48%	76.40%	100.00%	-
EPS	13.47	16.82	12.81	10.39	22.92	48.03	-22.44%
YoY %	-19.92%	31.30%	23.29%	-54.67%	-52.28%	-	-
Horiz. %	28.04%	35.02%	26.67%	21.63%	47.72%	100.00%	-
DPS	2.47	4.00	4.00	3.67	4.01	8.99	-22.75%
YoY %	-38.25%	0.00%	8.99%	-8.48%	-55.39%	-	-
Horiz. %	27.47%	44.49%	44.49%	40.82%	44.61%	100.00%	-
NAPS	1.72	2.30	2.19	2.10	2.04	3.00	-10.52%
YoY %	-25.22%	5.02%	4.29%	2.94%	-32.00%	-	-
Horiz. %	57.33%	76.67%	73.00%	70.00%	68.00%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 43,547
RPS	137.97	88.63	86.84	92.05	112.41	73.54	13.40%
YoY %	55.67%	2.06%	-5.66%	-18.11%	52.86%	-	-
Horiz. %	187.61%	120.52%	118.09%	125.17%	152.86%	100.00%	-
EPS	13.48	8.40	6.38	5.19	11.43	11.97	2.40%
YoY %	60.48%	31.66%	22.93%	-54.59%	-4.51%	-	-
Horiz. %	112.61%	70.18%	53.30%	43.36%	95.49%	100.00%	-
DPS	2.47	2.00	2.00	1.83	2.00	2.24	1.97%
YoY %	23.50%	0.00%	9.29%	-8.50%	-10.71%	-	-
Horiz. %	110.27%	89.29%	89.29%	81.70%	89.29%	100.00%	-
NAPS	1.7204	1.1485	1.0918	1.0483	1.017	0.7475	18.13%
YoY %	49.80%	5.19%	4.15%	3.08%	36.05%	-	-
Horiz. %	230.15%	153.65%	146.06%	140.24%	136.05%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.20	1.45	1.38	1.61	1.47	2.72	-
P/RPS	0.87	0.82	0.79	0.87	0.65	0.92	-1.11%
YoY %	6.10%	3.80%	-9.20%	33.85%	-29.35%	-	-
Horiz. %	94.57%	89.13%	85.87%	94.57%	70.65%	100.00%	-
P/EPS	8.91	8.62	10.78	15.50	6.41	5.66	9.49%
YoY %	3.36%	-20.04%	-30.45%	141.81%	13.25%	-	-
Horiz. %	157.42%	152.30%	190.46%	273.85%	113.25%	100.00%	-
EY	11.23	11.60	9.28	6.45	15.59	17.66	-8.65%
YoY %	-3.19%	25.00%	43.88%	-58.63%	-11.72%	-	-
Horiz. %	63.59%	65.69%	52.55%	36.52%	88.28%	100.00%	-
DY	2.06	2.76	2.90	2.28	2.73	3.30	-8.98%
YoY %	-25.36%	-4.83%	27.19%	-16.48%	-17.27%	-	-
Horiz. %	62.42%	83.64%	87.88%	69.09%	82.73%	100.00%	-
P/NAPS	0.70	0.63	0.63	0.77	0.72	0.91	-5.10%
YoY %	11.11%	0.00%	-18.18%	6.94%	-20.88%	-	-
Horiz. %	76.92%	69.23%	69.23%	84.62%	79.12%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	25/05/05	27/05/04	16/05/03	24/05/02	28/05/01	-	-
Price	1.16	1.16	1.40	2.00	1.49	0.00	-
P/RPS	0.84	0.65	0.80	1.08	0.66	0.00	-
YoY %	29.23%	-18.75%	-25.93%	63.64%	0.00%	-	-
Horiz. %	127.27%	98.48%	121.21%	163.64%	100.00%	-	-
P/EPS	8.61	6.90	10.93	19.25	6.50	0.00	-
YoY %	24.78%	-36.87%	-43.22%	196.15%	0.00%	-	-
Horiz. %	132.46%	106.15%	168.15%	296.15%	100.00%	-	-
EY	11.61	14.50	9.15	5.19	15.38	0.00	-
YoY %	-19.93%	58.47%	76.30%	-66.25%	0.00%	-	-
Horiz. %	75.49%	94.28%	59.49%	33.75%	100.00%	-	-
DY	2.13	3.45	2.86	1.84	2.69	0.00	-
YoY %	-38.26%	20.63%	55.43%	-31.60%	0.00%	-	-
Horiz. %	79.18%	128.25%	106.32%	68.40%	100.00%	-	-
P/NAPS	0.67	0.50	0.64	0.95	0.73	0.00	-
YoY %	34.00%	-21.88%	-32.63%	30.14%	0.00%	-	-
Horiz. %	91.78%	68.49%	87.67%	130.14%	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