[TROP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.11%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 225,832 229,284 252,553 272,604 278,379 248,916 214,506 3.49%
PBT 49,563 52,996 57,380 68,250 69,051 64,983 65,448 -16.96%
Tax -21,060 -20,095 -19,421 -22,462 -21,441 -22,307 -23,902 -8.11%
NP 28,503 32,901 37,959 45,788 47,610 42,676 41,546 -22.26%
-
NP to SH 22,897 24,175 30,107 41,250 43,473 42,676 41,546 -32.85%
-
Tax Rate 42.49% 37.92% 33.85% 32.91% 31.05% 34.33% 36.52% -
Total Cost 197,329 196,383 214,594 226,816 230,769 206,240 172,960 9.21%
-
Net Worth 532,386 630,409 596,640 513,107 511,988 498,307 489,982 5.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,560 10,560 10,560 7,818 7,818 7,818 5,140 61.82%
Div Payout % 46.12% 43.68% 35.07% 18.95% 17.99% 18.32% 12.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 532,386 630,409 596,640 513,107 511,988 498,307 489,982 5.70%
NOSH 262,259 304,545 264,000 261,789 261,218 258,190 260,629 0.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.62% 14.35% 15.03% 16.80% 17.10% 17.14% 19.37% -
ROE 4.30% 3.83% 5.05% 8.04% 8.49% 8.56% 8.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.11 75.29 95.66 104.13 106.57 96.41 82.30 3.07%
EPS 8.73 7.94 11.40 15.76 16.64 16.53 15.94 -33.13%
DPS 4.03 3.47 4.00 3.00 3.00 3.00 2.00 59.73%
NAPS 2.03 2.07 2.26 1.96 1.96 1.93 1.88 5.26%
Adjusted Per Share Value based on latest NOSH - 261,789
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.83 9.98 10.99 11.86 12.11 10.83 9.33 3.55%
EPS 1.00 1.05 1.31 1.80 1.89 1.86 1.81 -32.74%
DPS 0.46 0.46 0.46 0.34 0.34 0.34 0.22 63.73%
NAPS 0.2317 0.2743 0.2596 0.2233 0.2228 0.2168 0.2132 5.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.71 0.82 0.72 0.75 0.80 1.00 -
P/RPS 0.91 0.94 0.86 0.69 0.70 0.83 1.22 -17.79%
P/EPS 8.93 8.94 7.19 4.57 4.51 4.84 6.27 26.66%
EY 11.19 11.18 13.91 21.88 22.19 20.66 15.94 -21.06%
DY 5.16 4.88 4.88 4.17 4.00 3.75 2.00 88.43%
P/NAPS 0.38 0.34 0.36 0.37 0.38 0.41 0.53 -19.94%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 31/05/06 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 -
Price 0.74 0.80 0.79 0.80 0.77 0.80 1.04 -
P/RPS 0.86 1.06 0.83 0.77 0.72 0.83 1.26 -22.53%
P/EPS 8.48 10.08 6.93 5.08 4.63 4.84 6.52 19.20%
EY 11.80 9.92 14.44 19.70 21.61 20.66 15.33 -16.05%
DY 5.44 4.33 5.06 3.75 3.90 3.75 1.92 100.61%
P/NAPS 0.36 0.39 0.35 0.41 0.39 0.41 0.55 -24.67%

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