[TROP] QoQ 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 219,334 203,336 197,068 177,815 228,835 225,832 229,284 -2.91%
PBT 66,465 64,208 63,002 61,909 49,864 49,563 52,996 16.28%
Tax -21,986 -17,532 -18,080 -18,582 -13,932 -21,060 -20,095 6.17%
NP 44,479 46,676 44,922 43,327 35,932 28,503 32,901 22.24%
-
NP to SH 40,874 42,975 41,126 40,512 29,161 22,897 24,175 41.87%
-
Tax Rate 33.08% 27.31% 28.70% 30.02% 27.94% 42.49% 37.92% -
Total Cost 174,855 156,660 152,146 134,488 192,903 197,329 196,383 -7.44%
-
Net Worth 584,768 583,076 566,720 556,594 548,832 532,386 630,409 -4.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,307 10,307 10,307 10,307 10,560 10,560 10,560 -1.60%
Div Payout % 25.22% 23.98% 25.06% 25.44% 36.21% 46.12% 43.68% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 584,768 583,076 566,720 556,594 548,832 532,386 630,409 -4.88%
NOSH 261,057 262,647 257,600 257,682 261,348 262,259 304,545 -9.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.28% 22.96% 22.80% 24.37% 15.70% 12.62% 14.35% -
ROE 6.99% 7.37% 7.26% 7.28% 5.31% 4.30% 3.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 84.02 77.42 76.50 69.01 87.56 86.11 75.29 7.58%
EPS 15.66 16.36 15.97 15.72 11.16 8.73 7.94 57.20%
DPS 4.00 4.00 4.00 4.00 4.04 4.03 3.47 9.92%
NAPS 2.24 2.22 2.20 2.16 2.10 2.03 2.07 5.39%
Adjusted Per Share Value based on latest NOSH - 257,682
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.72 8.09 7.84 7.07 9.10 8.98 9.12 -2.94%
EPS 1.63 1.71 1.64 1.61 1.16 0.91 0.96 42.27%
DPS 0.41 0.41 0.41 0.41 0.42 0.42 0.42 -1.59%
NAPS 0.2326 0.2319 0.2254 0.2214 0.2183 0.2117 0.2507 -4.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.25 0.91 0.80 0.71 0.78 0.71 -
P/RPS 1.69 1.61 1.19 1.16 0.81 0.91 0.94 47.80%
P/EPS 9.07 7.64 5.70 5.09 6.36 8.93 8.94 0.96%
EY 11.03 13.09 17.54 19.65 15.72 11.19 11.18 -0.89%
DY 2.82 3.20 4.40 5.00 5.69 5.16 4.88 -30.59%
P/NAPS 0.63 0.56 0.41 0.37 0.34 0.38 0.34 50.80%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 13/08/07 10/05/07 27/02/07 15/11/06 16/08/06 31/05/06 -
Price 1.42 1.40 1.41 0.88 0.77 0.74 0.80 -
P/RPS 1.69 1.81 1.84 1.28 0.88 0.86 1.06 36.43%
P/EPS 9.07 8.56 8.83 5.60 6.90 8.48 10.08 -6.79%
EY 11.03 11.69 11.32 17.87 14.49 11.80 9.92 7.32%
DY 2.82 2.86 2.84 4.55 5.25 5.44 4.33 -24.84%
P/NAPS 0.63 0.63 0.64 0.41 0.37 0.36 0.39 37.63%

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