[TROP] YoY TTM Result on 31-Mar-2005 [#1]

Stock

[TROP] TROPICANA CORPORATION BERHAD

Announcement Date

19-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 2.72%

YoY- 80.05%

Quarter Report

TROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	266,968	197,068	229,284	248,916	166,987	193,544	141,997	11.08%
YoY %	35.47%	-14.05%	-7.89%	49.06%	-13.72%	36.30%	-	-
Horiz. %	188.01%	138.78%	161.47%	175.30%	117.60%	136.30%	100.00%	-
PBT	68,331	63,002	52,996	64,983	37,987	-46,482	-45,575	-
YoY %	8.46%	18.88%	-18.45%	71.07%	181.72%	-1.99%	-	-
Horiz. %	-149.93%	-138.24%	-116.28%	-142.58%	-83.35%	101.99%	100.00%	-
Tax	-15,760	-18,080	-20,095	-22,307	-14,285	-748	-3,028	31.61%
YoY %	12.83%	10.03%	9.92%	-56.16%	-1,809.76%	75.30%	-	-
Horiz. %	520.48%	597.09%	663.64%	736.69%	471.76%	24.70%	100.00%	-
NP	52,571	44,922	32,901	42,676	23,702	-47,230	-48,603	-
YoY %	17.03%	36.54%	-22.91%	80.05%	150.18%	2.82%	-	-
Horiz. %	-108.16%	-92.43%	-67.69%	-87.81%	-48.77%	97.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,475	41,126	24,175	42,676	23,702	-47,230	-48,603	-
YoY %	10.57%	70.12%	-43.35%	80.05%	150.18%	2.82%	-	-
Horiz. %	-93.56%	-84.62%	-49.74%	-87.81%	-48.77%	97.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	28.70%	37.92%	34.33%	37.60%	-	-	-
YoY %	-19.65%	-24.31%	10.46%	-8.70%	0.00%	-	-	-
Horiz. %	61.33%	76.33%	100.85%	91.30%	100.00%	-	-	-
Total Cost	214,397	152,146	196,383	206,240	143,285	240,774	190,600	1.97%
YoY %	40.92%	-22.53%	-4.78%	43.94%	-40.49%	26.32%	-	-
Horiz. %	112.49%	79.82%	103.03%	108.21%	75.18%	126.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	601,238	566,720	630,409	498,307	461,410	444,231	493,943	3.32%
YoY %	6.09%	-10.10%	26.51%	8.00%	3.87%	-10.06%	-	-
Horiz. %	121.72%	114.73%	127.63%	100.88%	93.41%	89.94%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	10,365	10,307	10,560	7,818	-	-	-	-
YoY %	0.56%	-2.40%	35.07%	0.00%	-	-	-	-
Horiz. %	132.58%	131.84%	135.07%	100.00%	-	-	-	-
Div Payout %	22.79%	25.06%	43.68%	18.32%	-	-	-	-
YoY %	-9.06%	-42.63%	138.43%	0.00%	-	-	-	-
Horiz. %	124.40%	136.79%	238.43%	100.00%	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	601,238	566,720	630,409	498,307	461,410	444,231	493,943	3.32%
YoY %	6.09%	-10.10%	26.51%	8.00%	3.87%	-10.06%	-	-
Horiz. %	121.72%	114.73%	127.63%	100.88%	93.41%	89.94%	100.00%	-
NOSH	255,846	257,600	304,545	258,190	259,219	261,312	259,970	-0.26%
YoY %	-0.68%	-15.41%	17.95%	-0.40%	-0.80%	0.52%	-	-
Horiz. %	98.41%	99.09%	117.15%	99.32%	99.71%	100.52%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	19.69%	22.80%	14.35%	17.14%	14.19%	-24.40%	-34.23%	-
YoY %	-13.64%	58.89%	-16.28%	20.79%	158.16%	28.72%	-	-
Horiz. %	-57.52%	-66.61%	-41.92%	-50.07%	-41.45%	71.28%	100.00%	-
ROE	7.56%	7.26%	3.83%	8.56%	5.14%	-10.63%	-9.84%	-
YoY %	4.13%	89.56%	-55.26%	66.54%	148.35%	-8.03%	-	-
Horiz. %	-76.83%	-73.78%	-38.92%	-86.99%	-52.24%	108.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	104.35	76.50	75.29	96.41	64.42	74.07	54.62	11.38%
YoY %	36.41%	1.61%	-21.91%	49.66%	-13.03%	35.61%	-	-
Horiz. %	191.05%	140.06%	137.84%	176.51%	117.94%	135.61%	100.00%	-
EPS	17.77	15.97	7.94	16.53	9.14	-18.07	-18.70	-
YoY %	11.27%	101.13%	-51.97%	80.85%	150.58%	3.37%	-	-
Horiz. %	-95.03%	-85.40%	-42.46%	-88.40%	-48.88%	96.63%	100.00%	-
DPS	4.05	4.00	3.47	3.00	0.00	0.00	0.00	-
YoY %	1.25%	15.27%	15.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	135.00%	133.33%	115.67%	100.00%	-	-	-	-
NAPS	2.35	2.20	2.07	1.93	1.78	1.70	1.90	3.60%
YoY %	6.82%	6.28%	7.25%	8.43%	4.71%	-10.53%	-	-
Horiz. %	123.68%	115.79%	108.95%	101.58%	93.68%	89.47%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 258,190
RPS	10.66	7.87	9.15	9.94	6.67	7.73	5.67	11.08%
YoY %	35.45%	-13.99%	-7.95%	49.03%	-13.71%	36.33%	-	-
Horiz. %	188.01%	138.80%	161.38%	175.31%	117.64%	136.33%	100.00%	-
EPS	1.82	1.64	0.96	1.70	0.95	-1.89	-1.94	-
YoY %	10.98%	70.83%	-43.53%	78.95%	150.26%	2.58%	-	-
Horiz. %	-93.81%	-84.54%	-49.48%	-87.63%	-48.97%	97.42%	100.00%	-
DPS	0.41	0.41	0.42	0.31	0.00	0.00	0.00	-
YoY %	0.00%	-2.38%	35.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.26%	132.26%	135.48%	100.00%	-	-	-	-
NAPS	0.24	0.2262	0.2516	0.1989	0.1842	0.1773	0.1972	3.32%
YoY %	6.10%	-10.10%	26.50%	7.98%	3.89%	-10.09%	-	-
Horiz. %	121.70%	114.71%	127.59%	100.86%	93.41%	89.91%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.26	0.91	0.71	0.80	0.89	0.71	1.08	-
P/RPS	1.21	1.19	0.94	0.83	1.38	0.96	1.98	-7.87%
YoY %	1.68%	26.60%	13.25%	-39.86%	43.75%	-51.52%	-	-
Horiz. %	61.11%	60.10%	47.47%	41.92%	69.70%	48.48%	100.00%	-
P/EPS	7.09	5.70	8.94	4.84	9.73	-3.93	-5.78	-
YoY %	24.39%	-36.24%	84.71%	-50.26%	347.58%	32.01%	-	-
Horiz. %	-122.66%	-98.62%	-154.67%	-83.74%	-168.34%	67.99%	100.00%	-
EY	14.11	17.54	11.18	20.66	10.27	-25.46	-17.31	-
YoY %	-19.56%	56.89%	-45.89%	101.17%	140.34%	-47.08%	-	-
Horiz. %	-81.51%	-101.33%	-64.59%	-119.35%	-59.33%	147.08%	100.00%	-
DY	3.22	4.40	4.88	3.75	0.00	0.00	0.00	-
YoY %	-26.82%	-9.84%	30.13%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.87%	117.33%	130.13%	100.00%	-	-	-	-
P/NAPS	0.54	0.41	0.34	0.41	0.50	0.42	0.57	-0.89%
YoY %	31.71%	20.59%	-17.07%	-18.00%	19.05%	-26.32%	-	-
Horiz. %	94.74%	71.93%	59.65%	71.93%	87.72%	73.68%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	10/05/07	31/05/06	19/05/05	21/05/04	23/05/03	24/05/02	-
Price	1.22	1.41	0.80	0.80	0.85	0.77	1.11	-
P/RPS	1.17	1.84	1.06	0.83	1.32	1.04	2.03	-8.76%
YoY %	-36.41%	73.58%	27.71%	-37.12%	26.92%	-48.77%	-	-
Horiz. %	57.64%	90.64%	52.22%	40.89%	65.02%	51.23%	100.00%	-
P/EPS	6.86	8.83	10.08	4.84	9.30	-4.26	-5.94	-
YoY %	-22.31%	-12.40%	108.26%	-47.96%	318.31%	28.28%	-	-
Horiz. %	-115.49%	-148.65%	-169.70%	-81.48%	-156.57%	71.72%	100.00%	-
EY	14.57	11.32	9.92	20.66	10.76	-23.47	-16.84	-
YoY %	28.71%	14.11%	-51.98%	92.01%	145.85%	-39.37%	-	-
Horiz. %	-86.52%	-67.22%	-58.91%	-122.68%	-63.90%	139.37%	100.00%	-
DY	3.32	2.84	4.33	3.75	0.00	0.00	0.00	-
YoY %	16.90%	-34.41%	15.47%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.53%	75.73%	115.47%	100.00%	-	-	-	-
P/NAPS	0.52	0.64	0.39	0.41	0.48	0.45	0.58	-1.80%
YoY %	-18.75%	64.10%	-4.88%	-14.58%	6.67%	-22.41%	-	-
Horiz. %	89.66%	110.34%	67.24%	70.69%	82.76%	77.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos