[TROP] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.7%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 292,258 311,777 244,090 270,371 177,815 250,801 213,769 5.34%
PBT 53,394 72,115 76,681 70,335 61,909 57,380 54,407 -0.31%
Tax -5,725 -12,652 -25,596 -14,586 -18,582 -19,421 -12,861 -12.61%
NP 47,669 59,463 51,085 55,749 43,327 37,959 41,546 2.31%
-
NP to SH 43,252 50,512 34,436 48,589 40,512 29,193 41,546 0.67%
-
Tax Rate 10.72% 17.54% 33.38% 20.74% 30.02% 33.85% 23.64% -
Total Cost 244,589 252,314 193,005 214,622 134,488 212,842 172,223 6.01%
-
Net Worth 899,276 496,037 633,681 607,827 563,532 513,484 550,484 8.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,709 8,043 5,172 10,390 10,387 10,426 7,789 19.51%
Div Payout % 52.50% 15.92% 15.02% 21.38% 25.64% 35.71% 18.75% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 899,276 496,037 633,681 607,827 563,532 513,484 550,484 8.51%
NOSH 454,180 268,128 258,645 259,755 259,692 260,651 259,662 9.76%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.31% 19.07% 20.93% 20.62% 24.37% 15.14% 19.43% -
ROE 4.81% 10.18% 5.43% 7.99% 7.19% 5.69% 7.55% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 64.35 116.28 94.37 104.09 68.47 96.22 82.33 -4.02%
EPS 9.52 18.84 13.26 18.70 15.60 11.20 16.00 -8.28%
DPS 5.00 3.00 2.00 4.00 4.00 4.00 3.00 8.88%
NAPS 1.98 1.85 2.45 2.34 2.17 1.97 2.12 -1.13%
Adjusted Per Share Value based on latest NOSH - 259,127
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.62 12.40 9.71 10.75 7.07 9.98 8.50 5.34%
EPS 1.72 2.01 1.37 1.93 1.61 1.16 1.65 0.69%
DPS 0.90 0.32 0.21 0.41 0.41 0.41 0.31 19.42%
NAPS 0.3577 0.1973 0.252 0.2418 0.2241 0.2042 0.2189 8.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.03 0.99 0.95 1.46 0.80 0.82 1.00 -
P/RPS 1.60 0.85 1.01 1.40 1.17 0.85 1.21 4.76%
P/EPS 10.82 5.26 7.14 7.81 5.13 7.32 6.25 9.57%
EY 9.25 19.03 14.01 12.81 19.50 13.66 16.00 -8.72%
DY 4.85 3.03 2.11 2.74 5.00 4.88 3.00 8.33%
P/NAPS 0.52 0.54 0.39 0.62 0.37 0.42 0.47 1.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 23/02/10 25/02/09 27/02/08 27/02/07 03/03/06 23/02/05 -
Price 1.14 0.88 1.00 1.34 0.88 0.79 1.04 -
P/RPS 1.77 0.76 1.06 1.29 1.29 0.82 1.26 5.82%
P/EPS 11.97 4.67 7.51 7.16 5.64 7.05 6.50 10.70%
EY 8.35 21.41 13.31 13.96 17.73 14.18 15.38 -9.67%
DY 4.39 3.41 2.00 2.99 4.55 5.06 2.88 7.27%
P/NAPS 0.58 0.48 0.41 0.57 0.41 0.40 0.49 2.84%

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