[TROP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 176.14%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 375,218 292,258 311,777 244,090 270,371 177,815 250,801 6.94%
PBT 99,221 53,394 72,115 76,681 70,335 61,909 57,380 9.55%
Tax -14,588 -5,725 -12,652 -25,596 -14,586 -18,582 -19,421 -4.65%
NP 84,633 47,669 59,463 51,085 55,749 43,327 37,959 14.29%
-
NP to SH 77,012 43,252 50,512 34,436 48,589 40,512 29,193 17.53%
-
Tax Rate 14.70% 10.72% 17.54% 33.38% 20.74% 30.02% 33.85% -
Total Cost 290,585 244,589 252,314 193,005 214,622 134,488 212,842 5.32%
-
Net Worth 1,035,037 899,276 496,037 633,681 607,827 563,532 513,484 12.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,678 22,709 8,043 5,172 10,390 10,387 10,426 4.62%
Div Payout % 17.76% 52.50% 15.92% 15.02% 21.38% 25.64% 35.71% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,035,037 899,276 496,037 633,681 607,827 563,532 513,484 12.38%
NOSH 455,963 454,180 268,128 258,645 259,755 259,692 260,651 9.76%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 22.56% 16.31% 19.07% 20.93% 20.62% 24.37% 15.14% -
ROE 7.44% 4.81% 10.18% 5.43% 7.99% 7.19% 5.69% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 82.29 64.35 116.28 94.37 104.09 68.47 96.22 -2.57%
EPS 16.89 9.52 18.84 13.26 18.70 15.60 11.20 7.08%
DPS 3.00 5.00 3.00 2.00 4.00 4.00 4.00 -4.67%
NAPS 2.27 1.98 1.85 2.45 2.34 2.17 1.97 2.38%
Adjusted Per Share Value based on latest NOSH - 261,044
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.92 11.62 12.40 9.71 10.75 7.07 9.98 6.92%
EPS 3.06 1.72 2.01 1.37 1.93 1.61 1.16 17.53%
DPS 0.54 0.90 0.32 0.21 0.41 0.41 0.41 4.69%
NAPS 0.4117 0.3577 0.1973 0.252 0.2418 0.2241 0.2042 12.39%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.38 1.03 0.99 0.95 1.46 0.80 0.82 -
P/RPS 1.68 1.60 0.85 1.01 1.40 1.17 0.85 12.01%
P/EPS 8.17 10.82 5.26 7.14 7.81 5.13 7.32 1.84%
EY 12.24 9.25 19.03 14.01 12.81 19.50 13.66 -1.81%
DY 2.17 4.85 3.03 2.11 2.74 5.00 4.88 -12.62%
P/NAPS 0.61 0.52 0.54 0.39 0.62 0.37 0.42 6.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 21/02/11 23/02/10 25/02/09 27/02/08 27/02/07 03/03/06 -
Price 1.42 1.14 0.88 1.00 1.34 0.88 0.79 -
P/RPS 1.73 1.77 0.76 1.06 1.29 1.29 0.82 13.24%
P/EPS 8.41 11.97 4.67 7.51 7.16 5.64 7.05 2.98%
EY 11.89 8.35 21.41 13.31 13.96 17.73 14.18 -2.89%
DY 2.11 4.39 3.41 2.00 2.99 4.55 5.06 -13.55%
P/NAPS 0.63 0.58 0.48 0.41 0.57 0.41 0.40 7.86%

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