[TROP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -18.02%
YoY- 1.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 292,259 292,592 327,685 325,096 311,507 283,361 273,386 4.53%
PBT 53,394 31,844 64,408 62,836 72,115 100,142 78,338 -22.49%
Tax -5,725 -11,201 -14,223 -11,467 -12,652 -17,128 -24,470 -61.93%
NP 47,669 20,643 50,185 51,369 59,463 83,014 53,868 -7.80%
-
NP to SH 43,252 12,763 39,598 41,410 50,513 71,497 40,470 4.51%
-
Tax Rate 10.72% 35.17% 22.08% 18.25% 17.54% 17.10% 31.24% -
Total Cost 244,590 271,949 277,500 273,727 252,044 200,347 219,518 7.45%
-
Net Worth 454,861 880,966 830,339 890,879 268,130 679,083 654,117 -21.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,743 8,043 15,819 15,819 20,991 18,167 10,392 68.32%
Div Payout % 52.58% 63.03% 39.95% 38.20% 41.56% 25.41% 25.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 454,861 880,966 830,339 890,879 268,130 679,083 654,117 -21.45%
NOSH 454,861 463,666 439,333 463,999 268,130 259,192 261,647 44.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.31% 7.06% 15.32% 15.80% 19.09% 29.30% 19.70% -
ROE 9.51% 1.45% 4.77% 4.65% 18.84% 10.53% 6.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.25 63.10 74.59 70.06 116.18 109.32 104.49 -27.62%
EPS 9.51 2.75 9.01 8.92 18.84 27.58 15.47 -27.63%
DPS 5.00 1.73 3.60 3.41 7.83 7.00 3.97 16.57%
NAPS 1.00 1.90 1.89 1.92 1.00 2.62 2.50 -45.62%
Adjusted Per Share Value based on latest NOSH - 463,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.62 11.64 13.03 12.93 12.39 11.27 10.87 4.53%
EPS 1.72 0.51 1.57 1.65 2.01 2.84 1.61 4.49%
DPS 0.90 0.32 0.63 0.63 0.83 0.72 0.41 68.66%
NAPS 0.1809 0.3504 0.3303 0.3543 0.1066 0.2701 0.2602 -21.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.03 1.03 1.09 0.95 0.99 1.20 1.01 -
P/RPS 1.60 1.63 1.46 1.36 0.85 1.10 0.97 39.47%
P/EPS 10.83 37.42 12.09 10.64 5.26 4.35 6.53 39.98%
EY 9.23 2.67 8.27 9.39 19.03 22.99 15.31 -28.56%
DY 4.85 1.68 3.30 3.59 7.91 5.83 3.93 15.00%
P/NAPS 1.03 0.54 0.58 0.49 0.99 0.46 0.40 87.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 -
Price 1.14 1.06 1.05 1.07 0.88 1.04 1.14 -
P/RPS 1.77 1.68 1.41 1.53 0.76 0.95 1.09 38.03%
P/EPS 11.99 38.51 11.65 11.99 4.67 3.77 7.37 38.20%
EY 8.34 2.60 8.58 8.34 21.41 26.52 13.57 -27.64%
DY 4.39 1.64 3.43 3.19 8.90 6.73 3.48 16.70%
P/NAPS 1.14 0.56 0.56 0.56 0.88 0.40 0.46 82.82%

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