[TROP] QoQ 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 278,379 248,916 214,506 169,060 134,537 166,987 177,078 35.23%
PBT 69,051 64,983 65,448 59,447 43,235 37,987 29,040 78.24%
Tax -21,441 -22,307 -23,902 -20,450 -16,055 -14,285 -11,785 49.08%
NP 47,610 42,676 41,546 38,997 27,180 23,702 17,255 96.84%
-
NP to SH 43,473 42,676 41,546 38,997 27,180 23,702 17,255 85.25%
-
Tax Rate 31.05% 34.33% 36.52% 34.40% 37.13% 37.60% 40.58% -
Total Cost 230,769 206,240 172,960 130,063 107,357 143,285 159,823 27.77%
-
Net Worth 511,988 498,307 489,982 483,227 471,973 461,410 471,115 5.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,818 7,818 5,140 5,140 - - - -
Div Payout % 17.99% 18.32% 12.37% 13.18% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 511,988 498,307 489,982 483,227 471,973 461,410 471,115 5.70%
NOSH 261,218 258,190 260,629 257,035 260,758 259,219 261,730 -0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.10% 17.14% 19.37% 23.07% 20.20% 14.19% 9.74% -
ROE 8.49% 8.56% 8.48% 8.07% 5.76% 5.14% 3.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 106.57 96.41 82.30 65.77 51.59 64.42 67.66 35.41%
EPS 16.64 16.53 15.94 15.17 10.42 9.14 6.59 85.53%
DPS 3.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 1.88 1.88 1.81 1.78 1.80 5.84%
Adjusted Per Share Value based on latest NOSH - 257,035
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.07 9.90 8.53 6.72 5.35 6.64 7.04 35.26%
EPS 1.73 1.70 1.65 1.55 1.08 0.94 0.69 84.66%
DPS 0.31 0.31 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.2036 0.1982 0.1949 0.1922 0.1877 0.1835 0.1874 5.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.75 0.80 1.00 0.90 0.87 0.89 0.90 -
P/RPS 0.70 0.83 1.22 1.37 1.69 1.38 1.33 -34.83%
P/EPS 4.51 4.84 6.27 5.93 8.35 9.73 13.65 -52.23%
EY 22.19 20.66 15.94 16.86 11.98 10.27 7.33 109.40%
DY 4.00 3.75 2.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.53 0.48 0.48 0.50 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 23/02/05 09/11/04 19/08/04 21/05/04 26/02/04 -
Price 0.77 0.80 1.04 0.95 0.87 0.85 0.95 -
P/RPS 0.72 0.83 1.26 1.44 1.69 1.32 1.40 -35.83%
P/EPS 4.63 4.84 6.52 6.26 8.35 9.30 14.41 -53.12%
EY 21.61 20.66 15.33 15.97 11.98 10.76 6.94 113.38%
DY 3.90 3.75 1.92 2.11 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.55 0.51 0.48 0.48 0.53 -18.50%

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