[TROP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.13%
YoY- 187.64%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 471,336 230,700 233,488 179,132 191,752 205,364 128,352 24.18%
PBT 83,956 79,920 26,408 63,524 32,872 40,892 36,520 14.86%
Tax -18,564 -5,744 -13,824 -18,564 -12,404 -7,712 -9,720 11.37%
NP 65,392 74,176 12,584 44,960 20,468 33,180 26,800 16.01%
-
NP to SH 49,344 72,540 1,856 38,268 13,304 25,760 26,800 10.69%
-
Tax Rate 22.11% 7.19% 52.35% 29.22% 37.73% 18.86% 26.62% -
Total Cost 405,944 156,524 220,904 134,172 171,284 172,184 101,552 25.95%
-
Net Worth 963,033 918,112 890,879 641,247 601,238 566,720 630,409 7.31%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 963,033 918,112 890,879 641,247 601,238 566,720 630,409 7.31%
NOSH 458,587 454,511 463,999 258,567 255,846 257,600 304,545 7.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.87% 32.15% 5.39% 25.10% 10.67% 16.16% 20.88% -
ROE 5.12% 7.90% 0.21% 5.97% 2.21% 4.55% 4.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 102.78 50.76 50.32 69.28 74.95 79.72 42.15 16.00%
EPS 10.76 15.96 0.40 14.80 5.20 10.00 8.80 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.02 1.92 2.48 2.35 2.20 2.07 0.23%
Adjusted Per Share Value based on latest NOSH - 258,567
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.51 10.04 10.16 7.80 8.34 8.94 5.59 24.16%
EPS 2.15 3.16 0.08 1.67 0.58 1.12 1.17 10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.3995 0.3877 0.2791 0.2616 0.2466 0.2743 7.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.23 1.10 0.95 0.88 1.26 0.91 0.71 -
P/RPS 1.20 2.17 1.89 1.27 1.68 1.14 1.68 -5.44%
P/EPS 11.43 6.89 237.50 5.95 24.23 9.10 8.07 5.96%
EY 8.75 14.51 0.42 16.82 4.13 10.99 12.39 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.49 0.35 0.54 0.41 0.34 9.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 19/05/10 21/05/09 26/05/08 10/05/07 31/05/06 -
Price 1.15 1.16 1.07 1.02 1.22 1.41 0.80 -
P/RPS 1.12 2.29 2.13 1.47 1.63 1.77 1.90 -8.42%
P/EPS 10.69 7.27 267.50 6.89 23.46 14.10 9.09 2.73%
EY 9.36 13.76 0.37 14.51 4.26 7.09 11.00 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.56 0.41 0.52 0.64 0.39 5.89%

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