[TROP] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 177,815 250,801 213,769 182,800 210,307 141,400 213,086 -2.96%
PBT 61,909 57,380 54,407 29,040 -83,966 18,088 14,529 27.31%
Tax -18,582 -19,421 -12,861 -11,785 -2,280 -2,738 -4,002 29.14%
NP 43,327 37,959 41,546 17,255 -86,246 15,350 10,527 26.57%
-
NP to SH 40,512 29,193 41,546 17,255 -86,246 15,350 10,527 25.17%
-
Tax Rate 30.02% 33.85% 23.64% 40.58% - 15.14% 27.54% -
Total Cost 134,488 212,842 172,223 165,545 296,553 126,050 202,559 -6.59%
-
Net Worth 563,532 513,484 550,484 454,904 441,615 528,144 534,509 0.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,387 10,426 7,789 - - - - -
Div Payout % 25.64% 35.71% 18.75% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 563,532 513,484 550,484 454,904 441,615 528,144 534,509 0.88%
NOSH 259,692 260,651 259,662 261,439 259,774 260,169 256,975 0.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.37% 15.14% 19.43% 9.44% -41.01% 10.86% 4.94% -
ROE 7.19% 5.69% 7.55% 3.79% -19.53% 2.91% 1.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.47 96.22 82.33 69.92 80.96 54.35 82.92 -3.13%
EPS 15.60 11.20 16.00 6.60 -33.20 5.90 4.10 24.93%
DPS 4.00 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.97 2.12 1.74 1.70 2.03 2.08 0.70%
Adjusted Per Share Value based on latest NOSH - 261,730
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.74 10.91 9.30 7.95 9.15 6.15 9.27 -2.96%
EPS 1.76 1.27 1.81 0.75 -3.75 0.67 0.46 25.04%
DPS 0.45 0.45 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.2235 0.2396 0.198 0.1922 0.2298 0.2326 0.88%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 0.82 1.00 0.90 0.79 1.00 1.00 -
P/RPS 1.17 0.85 1.21 1.29 0.98 1.84 1.21 -0.55%
P/EPS 5.13 7.32 6.25 13.64 -2.38 16.95 24.41 -22.88%
EY 19.50 13.66 16.00 7.33 -42.03 5.90 4.10 29.66%
DY 5.00 4.88 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.47 0.52 0.46 0.49 0.48 -4.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 03/03/06 23/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.88 0.79 1.04 0.95 0.70 1.05 0.99 -
P/RPS 1.29 0.82 1.26 1.36 0.86 1.93 1.19 1.35%
P/EPS 5.64 7.05 6.50 14.39 -2.11 17.80 24.17 -21.52%
EY 17.73 14.18 15.38 6.95 -47.43 5.62 4.14 27.41%
DY 4.55 5.06 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.49 0.55 0.41 0.52 0.48 -2.59%

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