[TROP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 156.55%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 177,815 252,553 214,506 177,078 210,307 141,400 172,397 0.51%
PBT 61,909 57,380 65,448 29,040 -83,966 18,088 15,854 25.47%
Tax -18,582 -19,421 -23,902 -11,785 -2,280 -2,738 2,697 -
NP 43,327 37,959 41,546 17,255 -86,246 15,350 18,551 15.17%
-
NP to SH 40,512 30,107 41,546 17,255 -86,246 15,350 10,537 25.15%
-
Tax Rate 30.02% 33.85% 36.52% 40.58% - 15.14% -17.01% -
Total Cost 134,488 214,594 172,960 159,823 296,553 126,050 153,846 -2.21%
-
Net Worth 556,594 596,640 489,982 471,115 439,913 522,572 533,098 0.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,307 10,560 5,140 - - - - -
Div Payout % 25.44% 35.07% 12.37% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 556,594 596,640 489,982 471,115 439,913 522,572 533,098 0.72%
NOSH 257,682 264,000 260,629 261,730 258,772 257,425 256,297 0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.37% 15.03% 19.37% 9.74% -41.01% 10.86% 10.76% -
ROE 7.28% 5.05% 8.48% 3.66% -19.61% 2.94% 1.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.01 95.66 82.30 67.66 81.27 54.93 67.26 0.42%
EPS 15.72 11.40 15.94 6.59 -33.33 5.96 4.11 25.04%
DPS 4.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.26 1.88 1.80 1.70 2.03 2.08 0.63%
Adjusted Per Share Value based on latest NOSH - 261,730
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.07 10.04 8.53 7.04 8.36 5.62 6.86 0.50%
EPS 1.61 1.20 1.65 0.69 -3.43 0.61 0.42 25.08%
DPS 0.41 0.42 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2214 0.2373 0.1949 0.1874 0.175 0.2078 0.212 0.72%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 0.82 1.00 0.90 0.79 1.00 1.00 -
P/RPS 1.16 0.86 1.22 1.33 0.97 1.82 1.49 -4.08%
P/EPS 5.09 7.19 6.27 13.65 -2.37 16.77 24.32 -22.93%
EY 19.65 13.91 15.94 7.33 -42.19 5.96 4.11 29.77%
DY 5.00 4.88 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.53 0.50 0.46 0.49 0.48 -4.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 03/03/06 23/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.88 0.79 1.04 0.95 0.70 1.05 0.99 -
P/RPS 1.28 0.83 1.26 1.40 0.86 1.91 1.47 -2.27%
P/EPS 5.60 6.93 6.52 14.41 -2.10 17.61 24.08 -21.57%
EY 17.87 14.44 15.33 6.94 -47.61 5.68 4.15 27.53%
DY 4.55 5.06 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.55 0.53 0.41 0.52 0.48 -2.59%

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