[TROP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.89%
YoY- 40.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 239,011 266,968 270,371 219,334 203,336 197,068 177,815 21.81%
PBT 68,507 68,331 70,336 66,465 64,208 63,002 61,909 6.99%
Tax -16,797 -15,760 -14,587 -21,986 -17,532 -18,080 -18,582 -6.51%
NP 51,710 52,571 55,749 44,479 46,676 44,922 43,327 12.52%
-
NP to SH 41,200 45,475 48,589 40,874 42,975 41,126 40,512 1.13%
-
Tax Rate 24.52% 23.06% 20.74% 33.08% 27.31% 28.70% 30.02% -
Total Cost 187,301 214,397 214,622 174,855 156,660 152,146 134,488 24.73%
-
Net Worth 610,322 601,238 603,767 584,768 583,076 566,720 556,594 6.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,365 10,365 10,365 10,307 10,307 10,307 10,307 0.37%
Div Payout % 25.16% 22.79% 21.33% 25.22% 23.98% 25.06% 25.44% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 610,322 601,238 603,767 584,768 583,076 566,720 556,594 6.34%
NOSH 258,611 255,846 259,127 261,057 262,647 257,600 257,682 0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.63% 19.69% 20.62% 20.28% 22.96% 22.80% 24.37% -
ROE 6.75% 7.56% 8.05% 6.99% 7.37% 7.26% 7.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 92.42 104.35 104.34 84.02 77.42 76.50 69.01 21.51%
EPS 15.93 17.77 18.75 15.66 16.36 15.97 15.72 0.88%
DPS 4.00 4.05 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.36 2.35 2.33 2.24 2.22 2.20 2.16 6.08%
Adjusted Per Share Value based on latest NOSH - 261,057
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.51 10.62 10.75 8.72 8.09 7.84 7.07 21.87%
EPS 1.64 1.81 1.93 1.63 1.71 1.64 1.61 1.23%
DPS 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.00%
NAPS 0.2427 0.2391 0.2401 0.2326 0.2319 0.2254 0.2214 6.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.26 1.46 1.42 1.25 0.91 0.80 -
P/RPS 1.21 1.21 1.40 1.69 1.61 1.19 1.16 2.85%
P/EPS 7.03 7.09 7.79 9.07 7.64 5.70 5.09 24.04%
EY 14.22 14.11 12.84 11.03 13.09 17.54 19.65 -19.41%
DY 3.57 3.22 2.74 2.82 3.20 4.40 5.00 -20.13%
P/NAPS 0.47 0.54 0.63 0.63 0.56 0.41 0.37 17.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 -
Price 1.10 1.22 1.34 1.42 1.40 1.41 0.88 -
P/RPS 1.19 1.17 1.28 1.69 1.81 1.84 1.28 -4.74%
P/EPS 6.90 6.86 7.15 9.07 8.56 8.83 5.60 14.94%
EY 14.48 14.57 13.99 11.03 11.69 11.32 17.87 -13.09%
DY 3.64 3.32 2.99 2.82 2.86 2.84 4.55 -13.83%
P/NAPS 0.47 0.52 0.58 0.63 0.63 0.64 0.41 9.54%

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