[TROP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 231.17%
YoY- 396.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 396,001 217,520 190,335 209,251 169,980 191,744 150,225 17.51%
PBT 159,794 36,973 23,986 64,258 40,797 38,079 33,523 29.69%
Tax -42,883 -7,867 -10,660 -12,111 -20,580 -9,325 -5,921 39.05%
NP 116,911 29,106 13,326 52,147 20,217 28,754 27,602 27.17%
-
NP to SH 108,989 26,050 8,664 46,414 9,353 24,507 24,145 28.52%
-
Tax Rate 26.84% 21.28% 44.44% 18.85% 50.44% 24.49% 17.66% -
Total Cost 279,090 188,414 177,009 157,104 149,763 162,990 122,623 14.67%
-
Net Worth 1,661,529 906,285 866,399 679,355 602,748 583,996 545,209 20.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,778 - - - -
Div Payout % - - - 16.76% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,661,529 906,285 866,399 679,355 602,748 583,996 545,209 20.38%
NOSH 460,257 455,419 456,000 259,296 259,805 260,712 259,623 10.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.52% 13.38% 7.00% 24.92% 11.89% 15.00% 18.37% -
ROE 6.56% 2.87% 1.00% 6.83% 1.55% 4.20% 4.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.04 47.76 41.74 80.70 65.43 73.55 57.86 6.83%
EPS 23.68 5.72 1.90 17.90 3.60 9.40 9.30 16.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.61 1.99 1.90 2.62 2.32 2.24 2.10 9.44%
Adjusted Per Share Value based on latest NOSH - 259,192
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.81 8.68 7.60 8.35 6.78 7.65 6.00 17.50%
EPS 4.35 1.04 0.35 1.85 0.37 0.98 0.96 28.60%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.6632 0.3618 0.3458 0.2712 0.2406 0.2331 0.2176 20.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.02 1.32 1.03 1.20 1.02 1.42 0.71 -
P/RPS 1.19 2.76 2.47 1.49 1.56 1.93 1.23 -0.54%
P/EPS 4.31 23.08 54.21 6.70 28.33 15.11 7.63 -9.07%
EY 23.22 4.33 1.84 14.92 3.53 6.62 13.10 10.00%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.28 0.66 0.54 0.46 0.44 0.63 0.34 -3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 -
Price 1.04 1.39 1.06 1.04 0.96 1.42 0.77 -
P/RPS 1.21 2.91 2.54 1.29 1.47 1.93 1.33 -1.56%
P/EPS 4.39 24.30 55.79 5.81 26.67 15.11 8.28 -10.02%
EY 22.77 4.12 1.79 17.21 3.75 6.62 12.08 11.13%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.29 0.70 0.56 0.40 0.41 0.63 0.37 -3.97%

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