[TROP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.52%
YoY- 70.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 325,096 240,935 266,968 197,068 229,284 248,916 166,987 11.73%
PBT 62,836 84,345 68,331 63,002 52,996 64,983 37,987 8.74%
Tax -11,467 -27,137 -15,760 -18,080 -20,095 -22,307 -14,285 -3.59%
NP 51,369 57,208 52,571 44,922 32,901 42,676 23,702 13.75%
-
NP to SH 41,410 40,677 45,475 41,126 24,175 42,676 23,702 9.74%
-
Tax Rate 18.25% 32.17% 23.06% 28.70% 37.92% 34.33% 37.60% -
Total Cost 273,727 183,727 214,397 152,146 196,383 206,240 143,285 11.38%
-
Net Worth 890,879 641,247 601,238 566,720 630,409 498,307 461,410 11.58%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 15,819 10,392 10,365 10,307 10,560 7,818 - -
Div Payout % 38.20% 25.55% 22.79% 25.06% 43.68% 18.32% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 890,879 641,247 601,238 566,720 630,409 498,307 461,410 11.58%
NOSH 463,999 258,567 255,846 257,600 304,545 258,190 259,219 10.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.80% 23.74% 19.69% 22.80% 14.35% 17.14% 14.19% -
ROE 4.65% 6.34% 7.56% 7.26% 3.83% 8.56% 5.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 70.06 93.18 104.35 76.50 75.29 96.41 64.42 1.40%
EPS 8.92 15.73 17.77 15.97 7.94 16.53 9.14 -0.40%
DPS 3.41 4.02 4.05 4.00 3.47 3.00 0.00 -
NAPS 1.92 2.48 2.35 2.20 2.07 1.93 1.78 1.26%
Adjusted Per Share Value based on latest NOSH - 257,600
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.15 10.48 11.62 8.58 9.98 10.83 7.27 11.73%
EPS 1.80 1.77 1.98 1.79 1.05 1.86 1.03 9.74%
DPS 0.69 0.45 0.45 0.45 0.46 0.34 0.00 -
NAPS 0.3877 0.2791 0.2616 0.2466 0.2743 0.2168 0.2008 11.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.95 0.88 1.26 0.91 0.71 0.80 0.89 -
P/RPS 1.36 0.94 1.21 1.19 0.94 0.83 1.38 -0.24%
P/EPS 10.64 5.59 7.09 5.70 8.94 4.84 9.73 1.50%
EY 9.39 17.88 14.11 17.54 11.18 20.66 10.27 -1.48%
DY 3.59 4.57 3.22 4.40 4.88 3.75 0.00 -
P/NAPS 0.49 0.35 0.54 0.41 0.34 0.41 0.50 -0.33%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 21/05/09 26/05/08 10/05/07 31/05/06 19/05/05 21/05/04 -
Price 1.07 1.02 1.22 1.41 0.80 0.80 0.85 -
P/RPS 1.53 1.09 1.17 1.84 1.06 0.83 1.32 2.48%
P/EPS 11.99 6.48 6.86 8.83 10.08 4.84 9.30 4.32%
EY 8.34 15.42 14.57 11.32 9.92 20.66 10.76 -4.15%
DY 3.19 3.94 3.32 2.84 4.33 3.75 0.00 -
P/NAPS 0.56 0.41 0.52 0.64 0.39 0.41 0.48 2.60%

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