[TROP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.41%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 270,371 255,658 227,968 205,364 177,815 200,300 176,926 32.56%
PBT 70,335 50,772 46,400 40,892 61,909 44,697 41,802 41.33%
Tax -14,586 -12,433 -10,106 -7,712 -18,582 -7,894 -12,206 12.57%
NP 55,749 38,338 36,294 33,180 43,327 36,802 29,596 52.34%
-
NP to SH 48,589 32,676 30,740 25,760 40,512 32,193 25,814 52.27%
-
Tax Rate 20.74% 24.49% 21.78% 18.86% 30.02% 17.66% 29.20% -
Total Cost 214,622 217,320 191,674 172,184 134,488 163,497 147,330 28.41%
-
Net Worth 607,827 583,996 578,328 566,720 563,532 545,209 524,024 10.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,390 - - - 10,387 - - -
Div Payout % 21.38% - - - 25.64% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 607,827 583,996 578,328 566,720 563,532 545,209 524,024 10.36%
NOSH 259,755 260,712 260,508 257,600 259,692 259,623 258,140 0.41%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.62% 15.00% 15.92% 16.16% 24.37% 18.37% 16.73% -
ROE 7.99% 5.60% 5.32% 4.55% 7.19% 5.90% 4.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 104.09 98.06 87.51 79.72 68.47 77.15 68.54 32.02%
EPS 18.70 12.53 11.80 10.00 15.60 12.40 10.00 51.61%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.34 2.24 2.22 2.20 2.17 2.10 2.03 9.90%
Adjusted Per Share Value based on latest NOSH - 257,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.75 10.17 9.07 8.17 7.07 7.97 7.04 32.50%
EPS 1.93 1.30 1.22 1.02 1.61 1.28 1.03 51.81%
DPS 0.41 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.2418 0.2323 0.23 0.2254 0.2241 0.2168 0.2084 10.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.42 1.25 0.91 0.80 0.71 0.78 -
P/RPS 1.40 1.45 1.43 1.14 1.17 0.92 1.14 14.63%
P/EPS 7.81 11.33 10.59 9.10 5.13 5.73 7.80 0.08%
EY 12.81 8.83 9.44 10.99 19.50 17.46 12.82 -0.05%
DY 2.74 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.56 0.41 0.37 0.34 0.38 38.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 -
Price 1.34 1.42 1.40 1.41 0.88 0.77 0.74 -
P/RPS 1.29 1.45 1.60 1.77 1.29 1.00 1.08 12.53%
P/EPS 7.16 11.33 11.86 14.10 5.64 6.21 7.40 -2.16%
EY 13.96 8.83 8.43 7.09 17.73 16.10 13.51 2.20%
DY 2.99 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.57 0.63 0.63 0.64 0.41 0.37 0.36 35.73%

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