[TROP] YoY 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- 1728.21%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
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 157,698 101,923 102,256 74,110 78,627 27,590 78,610 12.29%
PBT 62,248 29,408 7,858 35,885 32,257 28,386 16,341 24.95%
Tax -6,721 4,935 -541 -5,017 -5,262 -12,661 -8,011 -2.88%
NP 55,527 34,343 7,317 30,868 26,995 15,725 8,330 37.16%
-
NP to SH 50,962 34,588 4,099 25,083 24,082 16,367 5,016 47.14%
-
Tax Rate 10.80% -16.78% 6.88% 13.98% 16.31% 44.60% 49.02% -
Total Cost 102,171 67,580 94,939 43,242 51,632 11,865 70,280 6.43%
-
Net Worth 914,794 454,861 268,130 522,088 603,767 556,594 596,640 7.37%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,721 22,743 8,043 5,220 10,365 10,307 10,560 4.45%
Div Payout % 26.93% 65.75% 196.24% 20.81% 43.04% 62.98% 210.53% -
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 914,794 454,861 268,130 522,088 603,767 556,594 596,640 7.37%
NOSH 457,397 454,861 268,130 261,044 259,127 257,682 264,000 9.58%
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 35.21% 33.70% 7.16% 41.65% 34.33% 57.00% 10.60% -
ROE 5.57% 7.60% 1.53% 4.80% 3.99% 2.94% 0.84% -
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 34.48 22.41 38.14 28.39 30.34 10.71 29.78 2.47%
EPS 11.14 7.60 1.53 9.66 9.30 6.30 1.90 34.26%
DPS 3.00 5.00 3.00 2.00 4.00 4.00 4.00 -4.67%
NAPS 2.00 1.00 1.00 2.00 2.33 2.16 2.26 -2.01%
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 6.86 4.44 4.45 3.23 3.42 1.20 3.42 12.29%
EPS 2.22 1.51 0.18 1.09 1.05 0.71 0.22 46.97%
DPS 0.60 0.99 0.35 0.23 0.45 0.45 0.46 4.52%
NAPS 0.3981 0.1979 0.1167 0.2272 0.2627 0.2422 0.2596 7.38%
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 4.00 4.60 2.60 3.35 4.81 7.47 2.75 6.44%
P/EPS 12.39 13.55 64.76 9.89 15.71 12.60 43.16 -18.77%
EY 8.07 7.38 1.54 10.11 6.37 7.94 2.32 23.08%
DY 2.17 4.85 3.03 2.11 2.74 5.00 4.88 -12.62%
P/NAPS 0.69 1.03 0.99 0.48 0.63 0.37 0.36 11.44%
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 4.12 5.09 2.31 3.52 4.42 8.22 2.65 7.62%
P/EPS 12.74 14.99 57.56 10.41 14.42 13.85 41.58 -17.88%
EY 7.85 6.67 1.74 9.61 6.94 7.22 2.41 21.74%
DY 2.11 4.39 3.41 2.00 2.99 4.55 5.06 -13.55%
P/NAPS 0.71 1.14 0.88 0.50 0.58 0.41 0.35 12.50%

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