[TROP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.87%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 229,284 252,553 272,604 278,379 248,916 214,506 169,060 22.54%
PBT 52,996 57,380 68,250 69,051 64,983 65,448 59,447 -7.37%
Tax -20,095 -19,421 -22,462 -21,441 -22,307 -23,902 -20,450 -1.16%
NP 32,901 37,959 45,788 47,610 42,676 41,546 38,997 -10.72%
-
NP to SH 24,175 30,107 41,250 43,473 42,676 41,546 38,997 -27.31%
-
Tax Rate 37.92% 33.85% 32.91% 31.05% 34.33% 36.52% 34.40% -
Total Cost 196,383 214,594 226,816 230,769 206,240 172,960 130,063 31.64%
-
Net Worth 630,409 596,640 513,107 511,988 498,307 489,982 483,227 19.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,560 10,560 7,818 7,818 7,818 5,140 5,140 61.68%
Div Payout % 43.68% 35.07% 18.95% 17.99% 18.32% 12.37% 13.18% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 630,409 596,640 513,107 511,988 498,307 489,982 483,227 19.41%
NOSH 304,545 264,000 261,789 261,218 258,190 260,629 257,035 11.98%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.35% 15.03% 16.80% 17.10% 17.14% 19.37% 23.07% -
ROE 3.83% 5.05% 8.04% 8.49% 8.56% 8.48% 8.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 75.29 95.66 104.13 106.57 96.41 82.30 65.77 9.43%
EPS 7.94 11.40 15.76 16.64 16.53 15.94 15.17 -35.07%
DPS 3.47 4.00 3.00 3.00 3.00 2.00 2.00 44.43%
NAPS 2.07 2.26 1.96 1.96 1.93 1.88 1.88 6.63%
Adjusted Per Share Value based on latest NOSH - 261,218
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.15 10.08 10.88 11.11 9.94 8.56 6.75 22.50%
EPS 0.96 1.20 1.65 1.74 1.70 1.66 1.56 -27.67%
DPS 0.42 0.42 0.31 0.31 0.31 0.21 0.21 58.80%
NAPS 0.2516 0.2382 0.2048 0.2044 0.1989 0.1956 0.1929 19.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.82 0.72 0.75 0.80 1.00 0.90 -
P/RPS 0.94 0.86 0.69 0.70 0.83 1.22 1.37 -22.22%
P/EPS 8.94 7.19 4.57 4.51 4.84 6.27 5.93 31.51%
EY 11.18 13.91 21.88 22.19 20.66 15.94 16.86 -23.97%
DY 4.88 4.88 4.17 4.00 3.75 2.00 2.22 69.14%
P/NAPS 0.34 0.36 0.37 0.38 0.41 0.53 0.48 -20.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 -
Price 0.80 0.79 0.80 0.77 0.80 1.04 0.95 -
P/RPS 1.06 0.83 0.77 0.72 0.83 1.26 1.44 -18.48%
P/EPS 10.08 6.93 5.08 4.63 4.84 6.52 6.26 37.42%
EY 9.92 14.44 19.70 21.61 20.66 15.33 15.97 -27.22%
DY 4.33 5.06 3.75 3.90 3.75 1.92 2.11 61.55%
P/NAPS 0.39 0.35 0.41 0.39 0.41 0.55 0.51 -16.38%

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