[TROP] QoQ TTM 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- 2.72%
YoY- 80.05%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 252,553 272,604 278,379 248,916 214,506 169,060 134,537 51.99%
PBT 57,380 68,250 69,051 64,983 65,448 59,447 43,235 20.70%
Tax -19,421 -22,462 -21,441 -22,307 -23,902 -20,450 -16,055 13.48%
NP 37,959 45,788 47,610 42,676 41,546 38,997 27,180 24.86%
-
NP to SH 30,107 41,250 43,473 42,676 41,546 38,997 27,180 7.03%
-
Tax Rate 33.85% 32.91% 31.05% 34.33% 36.52% 34.40% 37.13% -
Total Cost 214,594 226,816 230,769 206,240 172,960 130,063 107,357 58.48%
-
Net Worth 596,640 513,107 511,988 498,307 489,982 483,227 471,973 16.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,560 7,818 7,818 7,818 5,140 5,140 - -
Div Payout % 35.07% 18.95% 17.99% 18.32% 12.37% 13.18% - -
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 596,640 513,107 511,988 498,307 489,982 483,227 471,973 16.86%
NOSH 264,000 261,789 261,218 258,190 260,629 257,035 260,758 0.82%
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 15.03% 16.80% 17.10% 17.14% 19.37% 23.07% 20.20% -
ROE 5.05% 8.04% 8.49% 8.56% 8.48% 8.07% 5.76% -
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 95.66 104.13 106.57 96.41 82.30 65.77 51.59 50.76%
EPS 11.40 15.76 16.64 16.53 15.94 15.17 10.42 6.15%
DPS 4.00 3.00 3.00 3.00 2.00 2.00 0.00 -
NAPS 2.26 1.96 1.96 1.93 1.88 1.88 1.81 15.90%
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 10.99 11.86 12.11 10.83 9.33 7.36 5.85 52.07%
EPS 1.31 1.80 1.89 1.86 1.81 1.70 1.18 7.19%
DPS 0.46 0.34 0.34 0.34 0.22 0.22 0.00 -
NAPS 0.2596 0.2233 0.2228 0.2168 0.2132 0.2103 0.2054 16.84%
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 0.86 0.69 0.70 0.83 1.22 1.37 1.69 -36.18%
P/EPS 7.19 4.57 4.51 4.84 6.27 5.93 8.35 -9.46%
EY 13.91 21.88 22.19 20.66 15.94 16.86 11.98 10.44%
DY 4.88 4.17 4.00 3.75 2.00 2.22 0.00 -
P/NAPS 0.36 0.37 0.38 0.41 0.53 0.48 0.48 -17.40%
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 0.83 0.77 0.72 0.83 1.26 1.44 1.69 -37.67%
P/EPS 6.93 5.08 4.63 4.84 6.52 6.26 8.35 -11.65%
EY 14.44 19.70 21.61 20.66 15.33 15.97 11.98 13.22%
DY 5.06 3.75 3.90 3.75 1.92 2.11 0.00 -
P/NAPS 0.35 0.41 0.39 0.41 0.55 0.51 0.48 -18.94%

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