[TROP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -29.35%
YoY- 46.69%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 630,363 375,218 292,259 311,507 244,090 270,371 177,815 23.45%
PBT 224,944 99,222 53,394 72,115 76,682 70,336 61,909 23.96%
Tax -44,413 -14,588 -5,725 -12,652 -25,597 -14,587 -18,582 15.61%
NP 180,531 84,634 47,669 59,463 51,085 55,749 43,327 26.82%
-
NP to SH 171,057 77,013 43,252 50,513 34,436 48,589 40,512 27.10%
-
Tax Rate 19.74% 14.70% 10.72% 17.54% 33.38% 20.74% 30.02% -
Total Cost 449,832 290,584 244,590 252,044 193,005 214,622 134,488 22.26%
-
Net Worth 1,449,025 914,794 454,861 268,130 522,088 603,767 556,594 17.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 46,368 13,721 22,743 20,991 5,220 10,365 10,307 28.45%
Div Payout % 27.11% 17.82% 52.58% 41.56% 15.16% 21.33% 25.44% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,449,025 914,794 454,861 268,130 522,088 603,767 556,594 17.27%
NOSH 724,512 457,397 454,861 268,130 261,044 259,127 257,682 18.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.64% 22.56% 16.31% 19.09% 20.93% 20.62% 24.37% -
ROE 11.80% 8.42% 9.51% 18.84% 6.60% 8.05% 7.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 87.01 82.03 64.25 116.18 93.51 104.34 69.01 3.93%
EPS 23.61 16.84 9.51 18.84 13.19 18.75 15.72 7.00%
DPS 6.40 3.00 5.00 7.83 2.00 4.00 4.00 8.14%
NAPS 2.00 2.00 1.00 1.00 2.00 2.33 2.16 -1.27%
Adjusted Per Share Value based on latest NOSH - 268,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.16 14.98 11.67 12.43 9.74 10.79 7.10 23.45%
EPS 6.83 3.07 1.73 2.02 1.37 1.94 1.62 27.07%
DPS 1.85 0.55 0.91 0.84 0.21 0.41 0.41 28.51%
NAPS 0.5784 0.3652 0.1816 0.107 0.2084 0.241 0.2222 17.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.38 1.03 0.99 0.95 1.46 0.80 -
P/RPS 1.18 1.68 1.60 0.85 1.02 1.40 1.16 0.28%
P/EPS 4.36 8.20 10.83 5.26 7.20 7.79 5.09 -2.54%
EY 22.92 12.20 9.23 19.03 13.89 12.84 19.65 2.59%
DY 6.21 2.17 4.85 7.91 2.11 2.74 5.00 3.67%
P/NAPS 0.52 0.69 1.03 0.99 0.48 0.63 0.37 5.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 21/02/11 23/02/10 25/02/09 27/02/08 27/02/07 -
Price 1.37 1.42 1.14 0.88 1.00 1.34 0.88 -
P/RPS 1.57 1.73 1.77 0.76 1.07 1.28 1.28 3.45%
P/EPS 5.80 8.43 11.99 4.67 7.58 7.15 5.60 0.58%
EY 17.23 11.86 8.34 21.41 13.19 13.99 17.87 -0.60%
DY 4.67 2.11 4.39 8.90 2.00 2.99 4.55 0.43%
P/NAPS 0.69 0.71 1.14 0.88 0.50 0.58 0.41 9.05%

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