[TROP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.5%
YoY- 87.69%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 266,968 270,371 219,334 203,336 197,068 177,815 228,835 10.81%
PBT 68,331 70,336 66,465 64,208 63,002 61,909 49,864 23.34%
Tax -15,760 -14,587 -21,986 -17,532 -18,080 -18,582 -13,932 8.55%
NP 52,571 55,749 44,479 46,676 44,922 43,327 35,932 28.84%
-
NP to SH 45,475 48,589 40,874 42,975 41,126 40,512 29,161 34.44%
-
Tax Rate 23.06% 20.74% 33.08% 27.31% 28.70% 30.02% 27.94% -
Total Cost 214,397 214,622 174,855 156,660 152,146 134,488 192,903 7.28%
-
Net Worth 601,238 603,767 584,768 583,076 566,720 556,594 548,832 6.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,365 10,365 10,307 10,307 10,307 10,307 10,560 -1.23%
Div Payout % 22.79% 21.33% 25.22% 23.98% 25.06% 25.44% 36.21% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 601,238 603,767 584,768 583,076 566,720 556,594 548,832 6.26%
NOSH 255,846 259,127 261,057 262,647 257,600 257,682 261,348 -1.40%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 19.69% 20.62% 20.28% 22.96% 22.80% 24.37% 15.70% -
ROE 7.56% 8.05% 6.99% 7.37% 7.26% 7.28% 5.31% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 104.35 104.34 84.02 77.42 76.50 69.01 87.56 12.39%
EPS 17.77 18.75 15.66 16.36 15.97 15.72 11.16 36.31%
DPS 4.05 4.00 4.00 4.00 4.00 4.00 4.04 0.16%
NAPS 2.35 2.33 2.24 2.22 2.20 2.16 2.10 7.77%
Adjusted Per Share Value based on latest NOSH - 262,647
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.62 11.77 9.54 8.85 8.58 7.74 9.96 10.81%
EPS 1.98 2.11 1.78 1.87 1.79 1.76 1.27 34.41%
DPS 0.45 0.45 0.45 0.45 0.45 0.45 0.46 -1.45%
NAPS 0.2616 0.2627 0.2545 0.2537 0.2466 0.2422 0.2388 6.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.26 1.46 1.42 1.25 0.91 0.80 0.71 -
P/RPS 1.21 1.40 1.69 1.61 1.19 1.16 0.81 30.64%
P/EPS 7.09 7.79 9.07 7.64 5.70 5.09 6.36 7.50%
EY 14.11 12.84 11.03 13.09 17.54 19.65 15.72 -6.94%
DY 3.22 2.74 2.82 3.20 4.40 5.00 5.69 -31.55%
P/NAPS 0.54 0.63 0.63 0.56 0.41 0.37 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 -
Price 1.22 1.34 1.42 1.40 1.41 0.88 0.77 -
P/RPS 1.17 1.28 1.69 1.81 1.84 1.28 0.88 20.89%
P/EPS 6.86 7.15 9.07 8.56 8.83 5.60 6.90 -0.38%
EY 14.57 13.99 11.03 11.69 11.32 17.87 14.49 0.36%
DY 3.32 2.99 2.82 2.86 2.84 4.55 5.25 -26.30%
P/NAPS 0.52 0.58 0.63 0.63 0.64 0.41 0.37 25.44%

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