[TROP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 27.36%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 203,336 197,068 177,815 228,835 225,832 229,284 252,553 -13.48%
PBT 64,208 63,002 61,909 49,864 49,563 52,996 57,380 7.80%
Tax -17,532 -18,080 -18,582 -13,932 -21,060 -20,095 -19,421 -6.61%
NP 46,676 44,922 43,327 35,932 28,503 32,901 37,959 14.81%
-
NP to SH 42,975 41,126 40,512 29,161 22,897 24,175 30,107 26.85%
-
Tax Rate 27.31% 28.70% 30.02% 27.94% 42.49% 37.92% 33.85% -
Total Cost 156,660 152,146 134,488 192,903 197,329 196,383 214,594 -18.97%
-
Net Worth 583,076 566,720 556,594 548,832 532,386 630,409 596,640 -1.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,307 10,307 10,307 10,560 10,560 10,560 10,560 -1.60%
Div Payout % 23.98% 25.06% 25.44% 36.21% 46.12% 43.68% 35.07% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 583,076 566,720 556,594 548,832 532,386 630,409 596,640 -1.52%
NOSH 262,647 257,600 257,682 261,348 262,259 304,545 264,000 -0.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 22.96% 22.80% 24.37% 15.70% 12.62% 14.35% 15.03% -
ROE 7.37% 7.26% 7.28% 5.31% 4.30% 3.83% 5.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.42 76.50 69.01 87.56 86.11 75.29 95.66 -13.18%
EPS 16.36 15.97 15.72 11.16 8.73 7.94 11.40 27.31%
DPS 4.00 4.00 4.00 4.04 4.03 3.47 4.00 0.00%
NAPS 2.22 2.20 2.16 2.10 2.03 2.07 2.26 -1.18%
Adjusted Per Share Value based on latest NOSH - 261,348
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.09 7.84 7.07 9.10 8.98 9.12 10.04 -13.44%
EPS 1.71 1.64 1.61 1.16 0.91 0.96 1.20 26.71%
DPS 0.41 0.41 0.41 0.42 0.42 0.42 0.42 -1.59%
NAPS 0.2319 0.2254 0.2214 0.2183 0.2117 0.2507 0.2373 -1.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.91 0.80 0.71 0.78 0.71 0.82 -
P/RPS 1.61 1.19 1.16 0.81 0.91 0.94 0.86 52.07%
P/EPS 7.64 5.70 5.09 6.36 8.93 8.94 7.19 4.14%
EY 13.09 17.54 19.65 15.72 11.19 11.18 13.91 -3.98%
DY 3.20 4.40 5.00 5.69 5.16 4.88 4.88 -24.58%
P/NAPS 0.56 0.41 0.37 0.34 0.38 0.34 0.36 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 31/05/06 03/03/06 -
Price 1.40 1.41 0.88 0.77 0.74 0.80 0.79 -
P/RPS 1.81 1.84 1.28 0.88 0.86 1.06 0.83 68.40%
P/EPS 8.56 8.83 5.60 6.90 8.48 10.08 6.93 15.16%
EY 11.69 11.32 17.87 14.49 11.80 9.92 14.44 -13.17%
DY 2.86 2.84 4.55 5.25 5.44 4.33 5.06 -31.71%
P/NAPS 0.63 0.64 0.41 0.37 0.36 0.39 0.35 48.13%

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