[TROP] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 521.64%
YoY- 743.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 444,680 234,362 157,698 101,923 102,256 74,110 78,627 33.44%
PBT 325,175 65,150 62,248 29,408 7,858 35,885 32,257 46.92%
Tax -65,448 -1,530 -6,721 4,935 -541 -5,017 -5,262 52.15%
NP 259,727 63,620 55,527 34,343 7,317 30,868 26,995 45.78%
-
NP to SH 256,453 62,068 50,962 34,588 4,099 25,083 24,082 48.27%
-
Tax Rate 20.13% 2.35% 10.80% -16.78% 6.88% 13.98% 16.31% -
Total Cost 184,953 170,742 102,171 67,580 94,939 43,242 51,632 23.67%
-
Net Worth 2,566,742 1,449,025 914,794 454,861 268,130 522,088 603,767 27.24%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 46,368 13,721 22,743 8,043 5,220 10,365 -
Div Payout % - 74.71% 26.93% 65.75% 196.24% 20.81% 43.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,566,742 1,449,025 914,794 454,861 268,130 522,088 603,767 27.24%
NOSH 1,106,354 724,512 457,397 454,861 268,130 261,044 259,127 27.34%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 58.41% 27.15% 35.21% 33.70% 7.16% 41.65% 34.33% -
ROE 9.99% 4.28% 5.57% 7.60% 1.53% 4.80% 3.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.19 32.35 34.48 22.41 38.14 28.39 30.34 4.79%
EPS 23.18 8.57 11.14 7.60 1.53 9.66 9.30 16.42%
DPS 0.00 6.40 3.00 5.00 3.00 2.00 4.00 -
NAPS 2.32 2.00 2.00 1.00 1.00 2.00 2.33 -0.07%
Adjusted Per Share Value based on latest NOSH - 454,861
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.69 9.32 6.27 4.05 4.07 2.95 3.13 33.42%
EPS 10.20 2.47 2.03 1.38 0.16 1.00 0.96 48.21%
DPS 0.00 1.84 0.55 0.90 0.32 0.21 0.41 -
NAPS 1.0209 0.5763 0.3638 0.1809 0.1066 0.2077 0.2401 27.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.22 1.03 1.38 1.03 0.99 0.95 1.46 -
P/RPS 3.04 3.18 4.00 4.60 2.60 3.35 4.81 -7.35%
P/EPS 5.26 12.02 12.39 13.55 64.76 9.89 15.71 -16.65%
EY 19.00 8.32 8.07 7.38 1.54 10.11 6.37 19.95%
DY 0.00 6.21 2.17 4.85 3.03 2.11 2.74 -
P/NAPS 0.53 0.52 0.69 1.03 0.99 0.48 0.63 -2.83%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 27/02/13 29/02/12 21/02/11 23/02/10 25/02/09 27/02/08 -
Price 1.30 1.37 1.42 1.14 0.88 1.00 1.34 -
P/RPS 3.23 4.24 4.12 5.09 2.31 3.52 4.42 -5.08%
P/EPS 5.61 15.99 12.74 14.99 57.56 10.41 14.42 -14.54%
EY 17.83 6.25 7.85 6.67 1.74 9.61 6.94 17.01%
DY 0.00 4.67 2.11 4.39 3.41 2.00 2.99 -
P/NAPS 0.56 0.69 0.71 1.14 0.88 0.50 0.58 -0.58%

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