[TRIUMPL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TRIUMPL] TRIUMPHAL ASSOCIATES BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.78%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
TRIUMPL's Result
TRIUMPL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 156,036 120,353 77,315 75,756 80,295 98,060 64,153 15.95%
PBT 22,569 16,591 9,849 7,890 7,465 14,073 11,377 12.08%
Tax -5,019 -4,835 -2,522 -2,321 -2,941 -4,106 -937 32.25%
NP 17,550 11,756 7,327 5,569 4,524 9,967 10,440 9.03%
-
NP to SH 17,550 11,756 7,327 5,569 4,524 9,967 10,440 9.03%
-
Tax Rate 22.24% 29.14% 25.61% 29.42% 39.40% 29.18% 8.24% -
Total Cost 138,486 108,597 69,988 70,187 75,771 88,093 53,713 17.09%
-
Net Worth 169,151 150,076 100,184 95,237 91,448 88,718 65,208 17.20%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,921 2,157 1,742 1,741 1,600 1,743 1,953 12.31%
Div Payout % 22.35% 18.35% 23.78% 31.28% 35.37% 17.49% 18.71% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 169,151 150,076 100,184 95,237 91,448 88,718 65,208 17.20%
NOSH 87,191 87,253 43,558 43,487 43,547 43,489 21,736 26.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.25% 9.77% 9.48% 7.35% 5.63% 10.16% 16.27% -
ROE 10.38% 7.83% 7.31% 5.85% 4.95% 11.23% 16.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 178.96 137.93 177.50 174.20 184.39 225.48 295.14 -7.99%
EPS 20.13 13.47 16.82 12.81 10.39 22.92 48.03 -13.48%
DPS 4.50 2.47 4.00 4.00 3.67 4.01 8.99 -10.88%
NAPS 1.94 1.72 2.30 2.19 2.10 2.04 3.00 -7.00%
Adjusted Per Share Value based on latest NOSH - 43,487
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 178.87 137.97 88.63 86.84 92.05 112.41 73.54 15.95%
EPS 20.12 13.48 8.40 6.38 5.19 11.43 11.97 9.03%
DPS 4.50 2.47 2.00 2.00 1.83 2.00 2.24 12.32%
NAPS 1.9391 1.7204 1.1485 1.0918 1.0483 1.017 0.7475 17.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.19 1.20 1.45 1.38 1.61 1.47 2.72 -
P/RPS 0.66 0.87 0.82 0.79 0.87 0.65 0.92 -5.38%
P/EPS 5.91 8.91 8.62 10.78 15.50 6.41 5.66 0.72%
EY 16.91 11.23 11.60 9.28 6.45 15.59 17.66 -0.72%
DY 3.78 2.06 2.76 2.90 2.28 2.73 3.30 2.28%
P/NAPS 0.61 0.70 0.63 0.63 0.77 0.72 0.91 -6.44%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 25/05/05 27/05/04 16/05/03 24/05/02 28/05/01 - -
Price 1.13 1.16 1.16 1.40 2.00 1.49 0.00 -
P/RPS 0.63 0.84 0.65 0.80 1.08 0.66 0.00 -
P/EPS 5.61 8.61 6.90 10.93 19.25 6.50 0.00 -
EY 17.81 11.61 14.50 9.15 5.19 15.38 0.00 -
DY 3.98 2.13 3.45 2.86 1.84 2.69 0.00 -
P/NAPS 0.58 0.67 0.50 0.64 0.95 0.73 0.00 -

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
Post a Comment