[TROP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 13.2%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 250,801 231,924 230,368 221,428 213,769 154,460 102,622 81.14%
PBT 57,380 54,718 57,436 54,056 54,407 50,982 50,230 9.25%
Tax -19,421 -15,213 -8,928 -7,024 -12,861 -17,133 -13,850 25.20%
NP 37,959 39,505 48,508 47,032 41,546 33,849 36,380 2.86%
-
NP to SH 29,193 32,236 38,406 47,032 41,546 33,849 36,380 -13.61%
-
Tax Rate 33.85% 27.80% 15.54% 12.99% 23.64% 33.61% 27.57% -
Total Cost 212,842 192,418 181,860 174,396 172,223 120,610 66,242 117.28%
-
Net Worth 513,484 509,536 508,620 498,307 550,484 487,015 470,341 6.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,426 - - - 7,789 6,908 - -
Div Payout % 35.71% - - - 18.75% 20.41% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 513,484 509,536 508,620 498,307 550,484 487,015 470,341 6.00%
NOSH 260,651 259,967 259,499 258,190 259,662 259,051 259,857 0.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.14% 17.03% 21.06% 21.24% 19.43% 21.91% 35.45% -
ROE 5.69% 6.33% 7.55% 9.44% 7.55% 6.95% 7.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.22 89.21 88.77 85.76 82.33 59.63 39.49 80.77%
EPS 11.20 12.40 14.80 16.80 16.00 13.07 14.00 -13.78%
DPS 4.00 0.00 0.00 0.00 3.00 2.67 0.00 -
NAPS 1.97 1.96 1.96 1.93 2.12 1.88 1.81 5.79%
Adjusted Per Share Value based on latest NOSH - 258,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.98 9.22 9.16 8.81 8.50 6.14 4.08 81.24%
EPS 1.16 1.28 1.53 1.87 1.65 1.35 1.45 -13.78%
DPS 0.41 0.00 0.00 0.00 0.31 0.27 0.00 -
NAPS 0.2042 0.2027 0.2023 0.1982 0.2189 0.1937 0.1871 5.98%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.82 0.72 0.75 0.80 1.00 0.90 0.87 -
P/RPS 0.85 0.81 0.84 0.93 1.21 1.51 2.20 -46.86%
P/EPS 7.32 5.81 5.07 4.39 6.25 6.89 6.21 11.55%
EY 13.66 17.22 19.73 22.77 16.00 14.52 16.09 -10.31%
DY 4.88 0.00 0.00 0.00 3.00 2.96 0.00 -
P/NAPS 0.42 0.37 0.38 0.41 0.47 0.48 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 17/11/05 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 -
Price 0.79 0.80 0.77 0.80 1.04 0.95 0.87 -
P/RPS 0.82 0.90 0.87 0.93 1.26 1.59 2.20 -48.11%
P/EPS 7.05 6.45 5.20 4.39 6.50 7.27 6.21 8.80%
EY 14.18 15.50 19.22 22.77 15.38 13.75 16.09 -8.05%
DY 5.06 0.00 0.00 0.00 2.88 2.81 0.00 -
P/NAPS 0.40 0.41 0.39 0.41 0.49 0.51 0.48 -11.41%

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