[TROP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.48%
YoY- 227.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 219,334 228,835 272,604 169,060 179,734 173,713 175,119 3.82%
PBT 66,465 49,864 68,250 59,447 -33,644 -50,331 28,209 15.34%
Tax -21,986 -13,932 -22,462 -20,450 3,131 -12,054 6,921 -
NP 44,479 35,932 45,788 38,997 -30,513 -62,385 35,130 4.00%
-
NP to SH 40,874 29,161 41,250 38,997 -30,513 -62,385 35,130 2.55%
-
Tax Rate 33.08% 27.94% 32.91% 34.40% - - -24.53% -
Total Cost 174,855 192,903 226,816 130,063 210,247 236,098 139,989 3.77%
-
Net Worth 584,768 548,832 513,107 483,227 433,766 497,473 577,187 0.21%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,307 10,560 7,818 5,140 - - - -
Div Payout % 25.22% 36.21% 18.95% 13.18% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 584,768 548,832 513,107 483,227 433,766 497,473 577,187 0.21%
NOSH 261,057 261,348 261,789 257,035 256,666 260,457 264,764 -0.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.28% 15.70% 16.80% 23.07% -16.98% -35.91% 20.06% -
ROE 6.99% 5.31% 8.04% 8.07% -7.03% -12.54% 6.09% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 84.02 87.56 104.13 65.77 70.03 66.70 66.14 4.06%
EPS 15.66 11.16 15.76 15.17 -11.89 -23.95 13.27 2.79%
DPS 4.00 4.04 3.00 2.00 0.00 0.00 0.00 -
NAPS 2.24 2.10 1.96 1.88 1.69 1.91 2.18 0.45%
Adjusted Per Share Value based on latest NOSH - 257,035
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.54 9.96 11.86 7.36 7.82 7.56 7.62 3.81%
EPS 1.78 1.27 1.80 1.70 -1.33 -2.71 1.53 2.55%
DPS 0.45 0.46 0.34 0.22 0.00 0.00 0.00 -
NAPS 0.2545 0.2388 0.2233 0.2103 0.1888 0.2165 0.2512 0.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 0.71 0.72 0.90 0.82 0.77 0.80 -
P/RPS 1.69 0.81 0.69 1.37 1.17 1.15 1.21 5.72%
P/EPS 9.07 6.36 4.57 5.93 -6.90 -3.21 6.03 7.03%
EY 11.03 15.72 21.88 16.86 -14.50 -31.11 16.59 -6.57%
DY 2.82 5.69 4.17 2.22 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.37 0.48 0.49 0.40 0.37 9.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 29/11/01 -
Price 1.42 0.77 0.80 0.95 0.88 0.78 1.06 -
P/RPS 1.69 0.88 0.77 1.44 1.26 1.17 1.60 0.91%
P/EPS 9.07 6.90 5.08 6.26 -7.40 -3.26 7.99 2.13%
EY 11.03 14.49 19.70 15.97 -13.51 -30.71 12.52 -2.08%
DY 2.82 5.25 3.75 2.11 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.41 0.51 0.52 0.41 0.49 4.27%

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