[TROP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 40.86%
YoY- 47.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,422,926 817,781 435,377 291,562 325,096 240,935 266,968 32.14%
PBT 454,180 270,744 100,231 66,772 62,836 84,345 68,331 37.10%
Tax -98,394 -64,301 -17,793 -3,705 -11,467 -27,137 -15,760 35.67%
NP 355,786 206,443 82,438 63,067 51,369 57,208 52,571 37.51%
-
NP to SH 326,328 202,528 71,214 60,923 41,410 40,677 45,475 38.86%
-
Tax Rate 21.66% 23.75% 17.75% 5.55% 18.25% 32.17% 23.06% -
Total Cost 1,067,140 611,338 352,939 228,495 273,727 183,727 214,397 30.65%
-
Net Worth 2,253,227 2,023,086 963,033 918,112 890,879 641,247 601,238 24.61%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 48,518 46,368 13,721 22,743 15,819 10,392 10,365 29.32%
Div Payout % 14.87% 22.90% 19.27% 37.33% 38.20% 25.55% 22.79% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,253,227 2,023,086 963,033 918,112 890,879 641,247 601,238 24.61%
NOSH 1,185,909 796,490 458,587 454,511 463,999 258,567 255,846 29.11%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.00% 25.24% 18.93% 21.63% 15.80% 23.74% 19.69% -
ROE 14.48% 10.01% 7.39% 6.64% 4.65% 6.34% 7.56% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 119.99 102.67 94.94 64.15 70.06 93.18 104.35 2.35%
EPS 27.52 25.43 15.53 13.40 8.92 15.73 17.77 7.55%
DPS 4.09 5.82 3.00 5.00 3.41 4.02 4.05 0.16%
NAPS 1.90 2.54 2.10 2.02 1.92 2.48 2.35 -3.47%
Adjusted Per Share Value based on latest NOSH - 454,511
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 56.80 32.64 17.38 11.64 12.98 9.62 10.66 32.14%
EPS 13.03 8.08 2.84 2.43 1.65 1.62 1.82 38.80%
DPS 1.94 1.85 0.55 0.91 0.63 0.41 0.41 29.55%
NAPS 0.8994 0.8075 0.3844 0.3665 0.3556 0.256 0.24 24.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.57 1.54 1.23 1.10 0.95 0.88 1.26 -
P/RPS 1.31 1.50 1.30 1.71 1.36 0.94 1.21 1.33%
P/EPS 5.71 6.06 7.92 8.21 10.64 5.59 7.09 -3.54%
EY 17.53 16.51 12.63 12.19 9.39 17.88 14.11 3.68%
DY 2.61 3.78 2.44 4.55 3.59 4.57 3.22 -3.43%
P/NAPS 0.83 0.61 0.59 0.54 0.49 0.35 0.54 7.42%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 09/05/14 21/05/13 23/05/12 26/05/11 19/05/10 21/05/09 26/05/08 -
Price 1.59 1.92 1.15 1.16 1.07 1.02 1.22 -
P/RPS 1.33 1.87 1.21 1.81 1.53 1.09 1.17 2.15%
P/EPS 5.78 7.55 7.41 8.65 11.99 6.48 6.86 -2.81%
EY 17.31 13.24 13.50 11.56 8.34 15.42 14.57 2.91%
DY 2.57 3.03 2.61 4.31 3.19 3.94 3.32 -4.17%
P/NAPS 0.84 0.76 0.55 0.57 0.56 0.41 0.52 8.31%

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