[TROP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -67.77%
YoY- -82.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 292,499 291,562 292,259 292,592 327,685 325,096 311,507 -4.12%
PBT 83,443 66,772 53,394 31,844 64,408 62,836 72,115 10.24%
Tax -2,251 -3,705 -5,725 -11,201 -14,223 -11,467 -12,652 -68.46%
NP 81,192 63,067 47,669 20,643 50,185 51,369 59,463 23.14%
-
NP to SH 79,044 60,923 43,252 12,763 39,598 41,410 50,513 34.89%
-
Tax Rate 2.70% 5.55% 10.72% 35.17% 22.08% 18.25% 17.54% -
Total Cost 211,307 228,495 244,590 271,949 277,500 273,727 252,044 -11.11%
-
Net Worth 937,706 918,112 454,861 880,966 830,339 890,879 268,130 130.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 22,743 22,743 22,743 8,043 15,819 15,819 20,991 5.50%
Div Payout % 28.77% 37.33% 52.58% 63.03% 39.95% 38.20% 41.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 937,706 918,112 454,861 880,966 830,339 890,879 268,130 130.92%
NOSH 455,197 454,511 454,861 463,666 439,333 463,999 268,130 42.44%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.76% 21.63% 16.31% 7.06% 15.32% 15.80% 19.09% -
ROE 8.43% 6.64% 9.51% 1.45% 4.77% 4.65% 18.84% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.26 64.15 64.25 63.10 74.59 70.06 116.18 -32.69%
EPS 17.36 13.40 9.51 2.75 9.01 8.92 18.84 -5.32%
DPS 5.00 5.00 5.00 1.73 3.60 3.41 7.83 -25.90%
NAPS 2.06 2.02 1.00 1.90 1.89 1.92 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 463,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.63 11.60 11.62 11.64 13.03 12.93 12.39 -4.14%
EPS 3.14 2.42 1.72 0.51 1.57 1.65 2.01 34.74%
DPS 0.90 0.90 0.90 0.32 0.63 0.63 0.83 5.56%
NAPS 0.373 0.3652 0.1809 0.3504 0.3303 0.3543 0.1066 131.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.56 1.10 1.03 1.03 1.09 0.95 0.99 -
P/RPS 2.43 1.71 1.60 1.63 1.46 1.36 0.85 101.81%
P/EPS 8.98 8.21 10.83 37.42 12.09 10.64 5.26 42.98%
EY 11.13 12.19 9.23 2.67 8.27 9.39 19.03 -30.13%
DY 3.21 4.55 4.85 1.68 3.30 3.59 7.91 -45.27%
P/NAPS 0.76 0.54 1.03 0.54 0.58 0.49 0.99 -16.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 -
Price 1.47 1.16 1.14 1.06 1.05 1.07 0.88 -
P/RPS 2.29 1.81 1.77 1.68 1.41 1.53 0.76 109.03%
P/EPS 8.47 8.65 11.99 38.51 11.65 11.99 4.67 48.88%
EY 11.81 11.56 8.34 2.60 8.58 8.34 21.41 -32.81%
DY 3.40 4.31 4.39 1.64 3.43 3.19 8.90 -47.44%
P/NAPS 0.71 0.57 1.14 0.56 0.56 0.56 0.88 -13.36%

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