[TROP] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 67.71%
YoY- 3808.41%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 375,218 290,026 256,676 230,700 292,258 253,780 256,196 28.87%
PBT 99,221 49,297 90,736 79,920 53,394 31,981 30,640 118.41%
Tax -14,588 -10,489 -8,466 -5,744 -5,725 -14,213 -15,414 -3.59%
NP 84,633 38,808 82,270 74,176 47,669 17,768 15,226 212.80%
-
NP to SH 77,012 34,733 77,782 72,540 43,252 11,552 6,200 433.88%
-
Tax Rate 14.70% 21.28% 9.33% 7.19% 10.72% 44.44% 50.31% -
Total Cost 290,585 251,218 174,406 156,524 244,589 236,012 240,970 13.25%
-
Net Worth 1,035,037 906,284 937,022 918,112 899,276 866,399 837,000 15.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,678 - - - 22,709 - - -
Div Payout % 17.76% - - - 52.50% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,035,037 906,284 937,022 918,112 899,276 866,399 837,000 15.16%
NOSH 455,963 455,419 454,865 454,511 454,180 456,000 442,857 1.95%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.56% 13.38% 32.05% 32.15% 16.31% 7.00% 5.94% -
ROE 7.44% 3.83% 8.30% 7.90% 4.81% 1.33% 0.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.29 63.68 56.43 50.76 64.35 55.65 57.85 26.40%
EPS 16.89 7.63 17.10 15.96 9.52 2.53 1.40 423.63%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.27 1.99 2.06 2.02 1.98 1.90 1.89 12.95%
Adjusted Per Share Value based on latest NOSH - 454,511
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.98 11.58 10.25 9.21 11.67 10.13 10.23 28.86%
EPS 3.07 1.39 3.10 2.90 1.73 0.46 0.25 429.84%
DPS 0.55 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.4131 0.3618 0.374 0.3665 0.359 0.3458 0.3341 15.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.38 1.32 1.56 1.10 1.03 1.03 1.09 -
P/RPS 1.68 2.07 2.76 2.17 1.60 1.85 1.88 -7.20%
P/EPS 8.17 17.31 9.12 6.89 10.82 40.66 77.86 -77.66%
EY 12.24 5.78 10.96 14.51 9.25 2.46 1.28 348.67%
DY 2.17 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.61 0.66 0.76 0.54 0.52 0.54 0.58 3.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 -
Price 1.42 1.39 1.47 1.16 1.14 1.06 1.05 -
P/RPS 1.73 2.18 2.61 2.29 1.77 1.90 1.82 -3.31%
P/EPS 8.41 18.23 8.60 7.27 11.97 41.84 75.00 -76.65%
EY 11.89 5.49 11.63 13.76 8.35 2.39 1.33 329.02%
DY 2.11 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.63 0.70 0.71 0.57 0.58 0.56 0.56 8.14%

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