[TROP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.0%
YoY- 78.06%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 553,699 481,795 435,377 375,218 319,443 292,499 291,562 53.17%
PBT 222,042 133,538 100,231 99,222 66,382 83,443 66,772 122.30%
Tax -49,604 -32,049 -17,793 -14,588 -2,932 -2,251 -3,705 461.17%
NP 172,438 101,489 82,438 84,634 63,450 81,192 63,067 95.17%
-
NP to SH 159,951 89,283 71,214 77,013 60,639 79,044 60,923 89.97%
-
Tax Rate 22.34% 24.00% 17.75% 14.70% 4.42% 2.70% 5.55% -
Total Cost 381,261 380,306 352,939 290,584 255,993 211,307 228,495 40.54%
-
Net Worth 1,663,390 1,074,401 963,033 914,794 909,380 937,706 918,112 48.45%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,721 13,721 13,721 13,721 22,743 22,743 22,743 -28.53%
Div Payout % 8.58% 15.37% 19.27% 17.82% 37.51% 28.77% 37.33% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,663,390 1,074,401 963,033 914,794 909,380 937,706 918,112 48.45%
NOSH 460,772 461,116 458,587 457,397 456,975 455,197 454,511 0.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.14% 21.06% 18.93% 22.56% 19.86% 27.76% 21.63% -
ROE 9.62% 8.31% 7.39% 8.42% 6.67% 8.43% 6.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 120.17 104.48 94.94 82.03 69.90 64.26 64.15 51.78%
EPS 34.71 19.36 15.53 16.84 13.27 17.36 13.40 88.28%
DPS 3.00 3.00 3.00 3.00 5.00 5.00 5.00 -28.79%
NAPS 3.61 2.33 2.10 2.00 1.99 2.06 2.02 47.11%
Adjusted Per Share Value based on latest NOSH - 457,397
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.10 19.23 17.38 14.98 12.75 11.68 11.64 53.15%
EPS 6.38 3.56 2.84 3.07 2.42 3.16 2.43 89.98%
DPS 0.55 0.55 0.55 0.55 0.91 0.91 0.91 -28.44%
NAPS 0.664 0.4289 0.3844 0.3652 0.363 0.3743 0.3665 48.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.02 1.15 1.23 1.38 1.32 1.56 1.10 -
P/RPS 0.85 1.10 1.30 1.68 1.89 2.43 1.71 -37.16%
P/EPS 2.94 5.94 7.92 8.20 9.95 8.98 8.21 -49.47%
EY 34.03 16.84 12.63 12.20 10.05 11.13 12.19 97.89%
DY 2.94 2.61 2.44 2.17 3.79 3.21 4.55 -25.19%
P/NAPS 0.28 0.49 0.59 0.69 0.66 0.76 0.54 -35.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 -
Price 1.04 1.04 1.15 1.42 1.39 1.47 1.16 -
P/RPS 0.87 1.00 1.21 1.73 1.99 2.29 1.81 -38.55%
P/EPS 3.00 5.37 7.41 8.43 10.48 8.47 8.65 -50.54%
EY 33.38 18.62 13.50 11.86 9.55 11.81 11.56 102.38%
DY 2.88 2.88 2.61 2.11 3.60 3.40 4.31 -23.51%
P/NAPS 0.29 0.45 0.55 0.71 0.70 0.71 0.57 -36.19%

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