[TROP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.11%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 248,607 219,334 228,835 272,604 169,060 179,734 173,713 6.15%
PBT 73,054 66,465 49,864 68,250 59,447 -33,644 -50,331 -
Tax -25,842 -21,986 -13,932 -22,462 -20,450 3,131 -12,054 13.53%
NP 47,212 44,479 35,932 45,788 38,997 -30,513 -62,385 -
-
NP to SH 33,435 40,874 29,161 41,250 38,997 -30,513 -62,385 -
-
Tax Rate 35.37% 33.08% 27.94% 32.91% 34.40% - - -
Total Cost 201,395 174,855 192,903 226,816 130,063 210,247 236,098 -2.61%
-
Net Worth 636,607 584,768 548,832 513,107 483,227 433,766 497,473 4.19%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,365 10,307 10,560 7,818 5,140 - - -
Div Payout % 31.00% 25.22% 36.21% 18.95% 13.18% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 636,607 584,768 548,832 513,107 483,227 433,766 497,473 4.19%
NOSH 274,400 261,057 261,348 261,789 257,035 256,666 260,457 0.87%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.99% 20.28% 15.70% 16.80% 23.07% -16.98% -35.91% -
ROE 5.25% 6.99% 5.31% 8.04% 8.07% -7.03% -12.54% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.60 84.02 87.56 104.13 65.77 70.03 66.70 5.23%
EPS 12.18 15.66 11.16 15.76 15.17 -11.89 -23.95 -
DPS 3.78 4.00 4.04 3.00 2.00 0.00 0.00 -
NAPS 2.32 2.24 2.10 1.96 1.88 1.69 1.91 3.29%
Adjusted Per Share Value based on latest NOSH - 261,789
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.82 9.54 9.96 11.86 7.36 7.82 7.56 6.15%
EPS 1.45 1.78 1.27 1.80 1.70 -1.33 -2.71 -
DPS 0.45 0.45 0.46 0.34 0.22 0.00 0.00 -
NAPS 0.277 0.2545 0.2388 0.2233 0.2103 0.1888 0.2165 4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.02 1.42 0.71 0.72 0.90 0.82 0.77 -
P/RPS 1.13 1.69 0.81 0.69 1.37 1.17 1.15 -0.29%
P/EPS 8.37 9.07 6.36 4.57 5.93 -6.90 -3.21 -
EY 11.95 11.03 15.72 21.88 16.86 -14.50 -31.11 -
DY 3.70 2.82 5.69 4.17 2.22 0.00 0.00 -
P/NAPS 0.44 0.63 0.34 0.37 0.48 0.49 0.40 1.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 19/11/07 15/11/06 17/11/05 09/11/04 21/10/03 27/11/02 -
Price 0.96 1.42 0.77 0.80 0.95 0.88 0.78 -
P/RPS 1.06 1.69 0.88 0.77 1.44 1.26 1.17 -1.63%
P/EPS 7.88 9.07 6.90 5.08 6.26 -7.40 -3.26 -
EY 12.69 11.03 14.49 19.70 15.97 -13.51 -30.71 -
DY 3.93 2.82 5.25 3.75 2.11 0.00 0.00 -
P/NAPS 0.41 0.63 0.37 0.41 0.51 0.52 0.41 0.00%

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