[TROP] YoY TTM 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- 18.88%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 292,259 311,507 244,090 270,371 177,815 252,553 214,506 5.28%
PBT 53,394 72,115 76,682 70,336 61,909 57,380 65,448 -3.33%
Tax -5,725 -12,652 -25,597 -14,587 -18,582 -19,421 -23,902 -21.18%
NP 47,669 59,463 51,085 55,749 43,327 37,959 41,546 2.31%
-
NP to SH 43,252 50,513 34,436 48,589 40,512 30,107 41,546 0.67%
-
Tax Rate 10.72% 17.54% 33.38% 20.74% 30.02% 33.85% 36.52% -
Total Cost 244,590 252,044 193,005 214,622 134,488 214,594 172,960 5.94%
-
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 20,991 5,220 10,365 10,307 10,560 5,140 28.11%
Div Payout % 52.58% 41.56% 15.16% 21.33% 25.44% 35.07% 12.37% -
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 16.31% 19.09% 20.93% 20.62% 24.37% 15.03% 19.37% -
ROE 9.51% 18.84% 6.60% 8.05% 7.28% 5.05% 8.48% -
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 64.25 116.18 93.51 104.34 69.01 95.66 82.30 -4.04%
EPS 9.51 18.84 13.19 18.75 15.72 11.40 15.94 -8.24%
DPS 5.00 7.83 2.00 4.00 4.00 4.00 2.00 16.49%
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 12.72 13.56 10.62 11.77 7.74 10.99 9.33 5.29%
EPS 1.88 2.20 1.50 2.11 1.76 1.31 1.81 0.63%
DPS 0.99 0.91 0.23 0.45 0.45 0.46 0.22 28.47%
NAPS 0.1979 0.1167 0.2272 0.2627 0.2422 0.2596 0.2132 -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 1.60 0.85 1.02 1.40 1.16 0.86 1.22 4.62%
P/EPS 10.83 5.26 7.20 7.79 5.09 7.19 6.27 9.53%
EY 9.23 19.03 13.89 12.84 19.65 13.91 15.94 -8.70%
DY 4.85 7.91 2.11 2.74 5.00 4.88 2.00 15.90%
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 1.77 0.76 1.07 1.28 1.28 0.83 1.26 5.82%
P/EPS 11.99 4.67 7.58 7.15 5.60 6.93 6.52 10.68%
EY 8.34 21.41 13.19 13.99 17.87 14.44 15.33 -9.64%
DY 4.39 8.90 2.00 2.99 4.55 5.06 1.92 14.77%
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