[TROP] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 163.57%
YoY- 47.14%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 101,923 102,256 74,110 78,627 27,590 78,610 98,661 0.54%
PBT 29,408 7,858 35,885 32,257 28,386 16,341 27,211 1.30%
Tax 4,935 -541 -5,017 -5,262 -12,661 -8,011 -11,052 -
NP 34,343 7,317 30,868 26,995 15,725 8,330 16,159 13.38%
-
NP to SH 34,588 4,099 25,083 24,082 16,367 5,016 16,159 13.51%
-
Tax Rate -16.78% 6.88% 13.98% 16.31% 44.60% 49.02% 40.62% -
Total Cost 67,580 94,939 43,242 51,632 11,865 70,280 82,502 -3.26%
-
Net Worth 454,861 268,130 522,088 603,767 556,594 596,640 489,982 -1.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,743 8,043 5,220 10,365 10,307 10,560 - -
Div Payout % 65.75% 196.24% 20.81% 43.04% 62.98% 210.53% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 454,861 268,130 522,088 603,767 556,594 596,640 489,982 -1.23%
NOSH 454,861 268,130 261,044 259,127 257,682 264,000 260,629 9.72%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 33.70% 7.16% 41.65% 34.33% 57.00% 10.60% 16.38% -
ROE 7.60% 1.53% 4.80% 3.99% 2.94% 0.84% 3.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.41 38.14 28.39 30.34 10.71 29.78 37.85 -8.36%
EPS 7.60 1.53 9.66 9.30 6.30 1.90 6.20 3.44%
DPS 5.00 3.00 2.00 4.00 4.00 4.00 0.00 -
NAPS 1.00 1.00 2.00 2.33 2.16 2.26 1.88 -9.98%
Adjusted Per Share Value based on latest NOSH - 259,127
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.05 4.07 2.95 3.13 1.10 3.13 3.92 0.54%
EPS 1.38 0.16 1.00 0.96 0.65 0.20 0.64 13.65%
DPS 0.90 0.32 0.21 0.41 0.41 0.42 0.00 -
NAPS 0.1809 0.1066 0.2077 0.2401 0.2214 0.2373 0.1949 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.03 0.99 0.95 1.46 0.80 0.82 1.00 -
P/RPS 4.60 2.60 3.35 4.81 7.47 2.75 2.64 9.69%
P/EPS 13.55 64.76 9.89 15.71 12.60 43.16 16.13 -2.86%
EY 7.38 1.54 10.11 6.37 7.94 2.32 6.20 2.94%
DY 4.85 3.03 2.11 2.74 5.00 4.88 0.00 -
P/NAPS 1.03 0.99 0.48 0.63 0.37 0.36 0.53 11.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 23/02/10 25/02/09 27/02/08 27/02/07 03/03/06 23/02/05 -
Price 1.14 0.88 1.00 1.34 0.88 0.79 1.04 -
P/RPS 5.09 2.31 3.52 4.42 8.22 2.65 2.75 10.80%
P/EPS 14.99 57.56 10.41 14.42 13.85 41.58 16.77 -1.85%
EY 6.67 1.74 9.61 6.94 7.22 2.41 5.96 1.89%
DY 4.39 3.41 2.00 2.99 4.55 5.06 0.00 -
P/NAPS 1.14 0.88 0.50 0.58 0.41 0.35 0.55 12.91%

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