[TROP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.23%
YoY- 1154.55%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 471,336 375,218 290,026 256,676 230,700 292,258 253,780 51.03%
PBT 83,956 99,221 49,297 90,736 79,920 53,394 31,981 90.18%
Tax -18,564 -14,588 -10,489 -8,466 -5,744 -5,725 -14,213 19.46%
NP 65,392 84,633 38,808 82,270 74,176 47,669 17,768 138.18%
-
NP to SH 49,344 77,012 34,733 77,782 72,540 43,252 11,552 163.02%
-
Tax Rate 22.11% 14.70% 21.28% 9.33% 7.19% 10.72% 44.44% -
Total Cost 405,944 290,585 251,218 174,406 156,524 244,589 236,012 43.50%
-
Net Worth 963,033 1,035,037 906,284 937,022 918,112 899,276 866,399 7.29%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,678 - - - 22,709 - -
Div Payout % - 17.76% - - - 52.50% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 963,033 1,035,037 906,284 937,022 918,112 899,276 866,399 7.29%
NOSH 458,587 455,963 455,419 454,865 454,511 454,180 456,000 0.37%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.87% 22.56% 13.38% 32.05% 32.15% 16.31% 7.00% -
ROE 5.12% 7.44% 3.83% 8.30% 7.90% 4.81% 1.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 102.78 82.29 63.68 56.43 50.76 64.35 55.65 50.47%
EPS 10.76 16.89 7.63 17.10 15.96 9.52 2.53 162.26%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.10 2.27 1.99 2.06 2.02 1.98 1.90 6.89%
Adjusted Per Share Value based on latest NOSH - 455,197
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.75 14.92 11.54 10.21 9.18 11.62 10.09 51.09%
EPS 1.96 3.06 1.38 3.09 2.89 1.72 0.46 162.59%
DPS 0.00 0.54 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.383 0.4117 0.3605 0.3727 0.3652 0.3577 0.3446 7.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.23 1.38 1.32 1.56 1.10 1.03 1.03 -
P/RPS 1.20 1.68 2.07 2.76 2.17 1.60 1.85 -25.04%
P/EPS 11.43 8.17 17.31 9.12 6.89 10.82 40.66 -57.05%
EY 8.75 12.24 5.78 10.96 14.51 9.25 2.46 132.83%
DY 0.00 2.17 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 0.59 0.61 0.66 0.76 0.54 0.52 0.54 6.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 -
Price 1.15 1.42 1.39 1.47 1.16 1.14 1.06 -
P/RPS 1.12 1.73 2.18 2.61 2.29 1.77 1.90 -29.67%
P/EPS 10.69 8.41 18.23 8.60 7.27 11.97 41.84 -59.70%
EY 9.36 11.89 5.49 11.63 13.76 8.35 2.39 148.25%
DY 0.00 2.11 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.55 0.63 0.70 0.71 0.57 0.58 0.56 -1.19%

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