[TROP] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 22.74%
YoY- 140.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 270,371 177,815 250,801 213,769 182,800 210,307 141,400 11.40%
PBT 70,335 61,909 57,380 54,407 29,040 -83,966 18,088 25.38%
Tax -14,586 -18,582 -19,421 -12,861 -11,785 -2,280 -2,738 32.13%
NP 55,749 43,327 37,959 41,546 17,255 -86,246 15,350 23.96%
-
NP to SH 48,589 40,512 29,193 41,546 17,255 -86,246 15,350 21.16%
-
Tax Rate 20.74% 30.02% 33.85% 23.64% 40.58% - 15.14% -
Total Cost 214,622 134,488 212,842 172,223 165,545 296,553 126,050 9.27%
-
Net Worth 607,827 563,532 513,484 550,484 454,904 441,615 528,144 2.36%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,390 10,387 10,426 7,789 - - - -
Div Payout % 21.38% 25.64% 35.71% 18.75% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 607,827 563,532 513,484 550,484 454,904 441,615 528,144 2.36%
NOSH 259,755 259,692 260,651 259,662 261,439 259,774 260,169 -0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.62% 24.37% 15.14% 19.43% 9.44% -41.01% 10.86% -
ROE 7.99% 7.19% 5.69% 7.55% 3.79% -19.53% 2.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 104.09 68.47 96.22 82.33 69.92 80.96 54.35 11.43%
EPS 18.70 15.60 11.20 16.00 6.60 -33.20 5.90 21.18%
DPS 4.00 4.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 2.34 2.17 1.97 2.12 1.74 1.70 2.03 2.39%
Adjusted Per Share Value based on latest NOSH - 260,629
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.77 7.74 10.91 9.30 7.95 9.15 6.15 11.41%
EPS 2.11 1.76 1.27 1.81 0.75 -3.75 0.67 21.05%
DPS 0.45 0.45 0.45 0.34 0.00 0.00 0.00 -
NAPS 0.2645 0.2452 0.2235 0.2396 0.198 0.1922 0.2298 2.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.46 0.80 0.82 1.00 0.90 0.79 1.00 -
P/RPS 1.40 1.17 0.85 1.21 1.29 0.98 1.84 -4.45%
P/EPS 7.81 5.13 7.32 6.25 13.64 -2.38 16.95 -12.11%
EY 12.81 19.50 13.66 16.00 7.33 -42.03 5.90 13.78%
DY 2.74 5.00 4.88 3.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.37 0.42 0.47 0.52 0.46 0.49 3.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 03/03/06 23/02/05 26/02/04 28/02/03 27/02/02 -
Price 1.34 0.88 0.79 1.04 0.95 0.70 1.05 -
P/RPS 1.29 1.29 0.82 1.26 1.36 0.86 1.93 -6.49%
P/EPS 7.16 5.64 7.05 6.50 14.39 -2.11 17.80 -14.07%
EY 13.96 17.73 14.18 15.38 6.95 -47.43 5.62 16.36%
DY 2.99 4.55 5.06 2.88 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.40 0.49 0.55 0.41 0.52 1.54%

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