[TROP] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.5%
YoY- 87.69%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 327,685 273,386 239,011 203,336 225,832 278,379 134,537 15.98%
PBT 64,408 78,338 68,507 64,208 49,563 69,051 43,235 6.86%
Tax -14,223 -24,470 -16,797 -17,532 -21,060 -21,441 -16,055 -1.99%
NP 50,185 53,868 51,710 46,676 28,503 47,610 27,180 10.75%
-
NP to SH 39,598 40,470 41,200 42,975 22,897 43,473 27,180 6.46%
-
Tax Rate 22.08% 31.24% 24.52% 27.31% 42.49% 31.05% 37.13% -
Total Cost 277,500 219,518 187,301 156,660 197,329 230,769 107,357 17.14%
-
Net Worth 830,339 654,117 610,322 583,076 532,386 511,988 471,973 9.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,819 10,392 10,365 10,307 10,560 7,818 - -
Div Payout % 39.95% 25.68% 25.16% 23.98% 46.12% 17.99% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 830,339 654,117 610,322 583,076 532,386 511,988 471,973 9.86%
NOSH 439,333 261,647 258,611 262,647 262,259 261,218 260,758 9.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.32% 19.70% 21.63% 22.96% 12.62% 17.10% 20.20% -
ROE 4.77% 6.19% 6.75% 7.37% 4.30% 8.49% 5.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 74.59 104.49 92.42 77.42 86.11 106.57 51.59 6.33%
EPS 9.01 15.47 15.93 16.36 8.73 16.64 10.42 -2.39%
DPS 3.60 3.97 4.00 4.00 4.03 3.00 0.00 -
NAPS 1.89 2.50 2.36 2.22 2.03 1.96 1.81 0.72%
Adjusted Per Share Value based on latest NOSH - 262,647
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.08 10.91 9.54 8.12 9.01 11.11 5.37 15.98%
EPS 1.58 1.62 1.64 1.72 0.91 1.74 1.08 6.54%
DPS 0.63 0.41 0.41 0.41 0.42 0.31 0.00 -
NAPS 0.3314 0.2611 0.2436 0.2327 0.2125 0.2044 0.1884 9.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.09 1.01 1.12 1.25 0.78 0.75 0.87 -
P/RPS 1.46 0.97 1.21 1.61 0.91 0.70 1.69 -2.40%
P/EPS 12.09 6.53 7.03 7.64 8.93 4.51 8.35 6.35%
EY 8.27 15.31 14.22 13.09 11.19 22.19 11.98 -5.98%
DY 3.30 3.93 3.57 3.20 5.16 4.00 0.00 -
P/NAPS 0.58 0.40 0.47 0.56 0.38 0.38 0.48 3.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 25/08/08 13/08/07 16/08/06 17/08/05 19/08/04 -
Price 1.05 1.14 1.10 1.40 0.74 0.77 0.87 -
P/RPS 1.41 1.09 1.19 1.81 0.86 0.72 1.69 -2.97%
P/EPS 11.65 7.37 6.90 8.56 8.48 4.63 8.35 5.70%
EY 8.58 13.57 14.48 11.69 11.80 21.61 11.98 -5.40%
DY 3.43 3.48 3.64 2.86 5.44 3.90 0.00 -
P/NAPS 0.56 0.46 0.47 0.63 0.36 0.39 0.48 2.60%

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