[TROP] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 238.89%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 319,443 292,499 291,562 292,259 292,592 327,685 325,096 -1.16%
PBT 66,382 83,443 66,772 53,394 31,844 64,408 62,836 3.72%
Tax -2,932 -2,251 -3,705 -5,725 -11,201 -14,223 -11,467 -59.68%
NP 63,450 81,192 63,067 47,669 20,643 50,185 51,369 15.10%
-
NP to SH 60,639 79,044 60,923 43,252 12,763 39,598 41,410 28.92%
-
Tax Rate 4.42% 2.70% 5.55% 10.72% 35.17% 22.08% 18.25% -
Total Cost 255,993 211,307 228,495 244,590 271,949 277,500 273,727 -4.36%
-
Net Worth 909,380 937,706 918,112 454,861 880,966 830,339 890,879 1.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,743 22,743 22,743 22,743 8,043 15,819 15,819 27.35%
Div Payout % 37.51% 28.77% 37.33% 52.58% 63.03% 39.95% 38.20% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 909,380 937,706 918,112 454,861 880,966 830,339 890,879 1.37%
NOSH 456,975 455,197 454,511 454,861 463,666 439,333 463,999 -1.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.86% 27.76% 21.63% 16.31% 7.06% 15.32% 15.80% -
ROE 6.67% 8.43% 6.64% 9.51% 1.45% 4.77% 4.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.90 64.26 64.15 64.25 63.10 74.59 70.06 -0.15%
EPS 13.27 17.36 13.40 9.51 2.75 9.01 8.92 30.28%
DPS 5.00 5.00 5.00 5.00 1.73 3.60 3.41 29.03%
NAPS 1.99 2.06 2.02 1.00 1.90 1.89 1.92 2.41%
Adjusted Per Share Value based on latest NOSH - 454,861
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.90 12.73 12.69 12.72 12.73 14.26 14.15 -1.18%
EPS 2.64 3.44 2.65 1.88 0.56 1.72 1.80 29.05%
DPS 0.99 0.99 0.99 0.99 0.35 0.69 0.69 27.18%
NAPS 0.3957 0.4081 0.3995 0.1979 0.3834 0.3613 0.3877 1.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.32 1.56 1.10 1.03 1.03 1.09 0.95 -
P/RPS 1.89 2.43 1.71 1.60 1.63 1.46 1.36 24.50%
P/EPS 9.95 8.98 8.21 10.83 37.42 12.09 10.64 -4.36%
EY 10.05 11.13 12.19 9.23 2.67 8.27 9.39 4.62%
DY 3.79 3.21 4.55 4.85 1.68 3.30 3.59 3.67%
P/NAPS 0.66 0.76 0.54 1.03 0.54 0.58 0.49 21.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 -
Price 1.39 1.47 1.16 1.14 1.06 1.05 1.07 -
P/RPS 1.99 2.29 1.81 1.77 1.68 1.41 1.53 19.13%
P/EPS 10.48 8.47 8.65 11.99 38.51 11.65 11.99 -8.57%
EY 9.55 11.81 11.56 8.34 2.60 8.58 8.34 9.44%
DY 3.60 3.40 4.31 4.39 1.64 3.43 3.19 8.38%
P/NAPS 0.70 0.71 0.57 1.14 0.56 0.56 0.56 16.02%

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