[TROP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.71%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 279,001 226,640 255,658 200,300 231,924 154,460 165,150 9.12%
PBT 85,677 54,396 50,772 44,697 54,718 50,982 10,440 41.97%
Tax -16,148 -27,440 -12,433 -7,894 -15,213 -17,133 -5,580 19.35%
NP 69,529 26,956 38,338 36,802 39,505 33,849 4,860 55.74%
-
NP to SH 61,885 12,470 32,676 32,193 32,236 33,849 4,860 52.75%
-
Tax Rate 18.85% 50.44% 24.49% 17.66% 27.80% 33.61% 53.45% -
Total Cost 209,472 199,684 217,320 163,497 192,418 120,610 160,290 4.55%
-
Net Worth 679,355 602,748 583,996 545,209 509,536 487,015 440,003 7.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,371 - - - - 6,908 - -
Div Payout % 16.76% - - - - 20.41% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 679,355 602,748 583,996 545,209 509,536 487,015 440,003 7.50%
NOSH 259,296 259,805 260,712 259,623 259,967 259,051 260,357 -0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 24.92% 11.89% 15.00% 18.37% 17.03% 21.91% 2.94% -
ROE 9.11% 2.07% 5.60% 5.90% 6.33% 6.95% 1.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 107.60 87.23 98.06 77.15 89.21 59.63 63.43 9.19%
EPS 23.87 4.80 12.53 12.40 12.40 13.07 1.87 52.81%
DPS 4.00 0.00 0.00 0.00 0.00 2.67 0.00 -
NAPS 2.62 2.32 2.24 2.10 1.96 1.88 1.69 7.57%
Adjusted Per Share Value based on latest NOSH - 261,348
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.14 9.86 11.13 8.72 10.09 6.72 7.19 9.11%
EPS 2.69 0.54 1.42 1.40 1.40 1.47 0.21 52.90%
DPS 0.45 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2956 0.2623 0.2541 0.2373 0.2217 0.2119 0.1915 7.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.20 1.02 1.42 0.71 0.72 0.90 0.82 -
P/RPS 1.12 1.17 1.45 0.92 0.81 1.51 1.29 -2.32%
P/EPS 5.03 21.25 11.33 5.73 5.81 6.89 43.93 -30.29%
EY 19.89 4.71 8.83 17.46 17.22 14.52 2.28 43.43%
DY 3.33 0.00 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 0.46 0.44 0.63 0.34 0.37 0.48 0.49 -1.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 -
Price 1.04 0.96 1.42 0.77 0.80 0.95 0.88 -
P/RPS 0.97 1.10 1.45 1.00 0.90 1.59 1.39 -5.81%
P/EPS 4.36 20.00 11.33 6.21 6.45 7.27 47.14 -32.72%
EY 22.95 5.00 8.83 16.10 15.50 13.75 2.12 48.67%
DY 3.85 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.40 0.41 0.63 0.37 0.41 0.51 0.52 -4.27%

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