[TROP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.93%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 311,507 244,090 270,371 177,815 252,553 214,506 177,078 9.86%
PBT 72,115 76,682 70,336 61,909 57,380 65,448 29,040 16.35%
Tax -12,652 -25,597 -14,587 -18,582 -19,421 -23,902 -11,785 1.18%
NP 59,463 51,085 55,749 43,327 37,959 41,546 17,255 22.87%
-
NP to SH 50,513 34,436 48,589 40,512 30,107 41,546 17,255 19.58%
-
Tax Rate 17.54% 33.38% 20.74% 30.02% 33.85% 36.52% 40.58% -
Total Cost 252,044 193,005 214,622 134,488 214,594 172,960 159,823 7.88%
-
Net Worth 268,130 522,088 603,767 556,594 596,640 489,982 471,115 -8.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 20,991 5,220 10,365 10,307 10,560 5,140 - -
Div Payout % 41.56% 15.16% 21.33% 25.44% 35.07% 12.37% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 268,130 522,088 603,767 556,594 596,640 489,982 471,115 -8.95%
NOSH 268,130 261,044 259,127 257,682 264,000 260,629 261,730 0.40%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.09% 20.93% 20.62% 24.37% 15.03% 19.37% 9.74% -
ROE 18.84% 6.60% 8.05% 7.28% 5.05% 8.48% 3.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 116.18 93.51 104.34 69.01 95.66 82.30 67.66 9.42%
EPS 18.84 13.19 18.75 15.72 11.40 15.94 6.59 19.11%
DPS 7.83 2.00 4.00 4.00 4.00 2.00 0.00 -
NAPS 1.00 2.00 2.33 2.16 2.26 1.88 1.80 -9.32%
Adjusted Per Share Value based on latest NOSH - 257,682
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.43 9.74 10.79 7.10 10.08 8.56 7.07 9.85%
EPS 2.02 1.37 1.94 1.62 1.20 1.66 0.69 19.58%
DPS 0.84 0.21 0.41 0.41 0.42 0.21 0.00 -
NAPS 0.107 0.2084 0.241 0.2222 0.2382 0.1956 0.1881 -8.96%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.95 1.46 0.80 0.82 1.00 0.90 -
P/RPS 0.85 1.02 1.40 1.16 0.86 1.22 1.33 -7.18%
P/EPS 5.26 7.20 7.79 5.09 7.19 6.27 13.65 -14.68%
EY 19.03 13.89 12.84 19.65 13.91 15.94 7.33 17.21%
DY 7.91 2.11 2.74 5.00 4.88 2.00 0.00 -
P/NAPS 0.99 0.48 0.63 0.37 0.36 0.53 0.50 12.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 27/02/08 27/02/07 03/03/06 23/02/05 26/02/04 -
Price 0.88 1.00 1.34 0.88 0.79 1.04 0.95 -
P/RPS 0.76 1.07 1.28 1.28 0.83 1.26 1.40 -9.67%
P/EPS 4.67 7.58 7.15 5.60 6.93 6.52 14.41 -17.10%
EY 21.41 13.19 13.99 17.87 14.44 15.33 6.94 20.63%
DY 8.90 2.00 2.99 4.55 5.06 1.92 0.00 -
P/NAPS 0.88 0.50 0.58 0.41 0.35 0.55 0.53 8.80%

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