[TROP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -55.35%
YoY- 200.67%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 469,830 471,336 375,218 290,026 256,676 230,700 292,258 37.26%
PBT 159,370 83,956 99,221 49,297 90,736 79,920 53,394 107.44%
Tax -43,388 -18,564 -14,588 -10,489 -8,466 -5,744 -5,725 286.30%
NP 115,982 65,392 84,633 38,808 82,270 74,176 47,669 80.99%
-
NP to SH 102,324 49,344 77,012 34,733 77,782 72,540 43,252 77.64%
-
Tax Rate 27.22% 22.11% 14.70% 21.28% 9.33% 7.19% 10.72% -
Total Cost 353,848 405,944 290,585 251,218 174,406 156,524 244,589 27.94%
-
Net Worth 1,072,009 963,033 1,035,037 906,284 937,022 918,112 899,276 12.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,678 - - - 22,709 -
Div Payout % - - 17.76% - - - 52.50% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,072,009 963,033 1,035,037 906,284 937,022 918,112 899,276 12.43%
NOSH 460,089 458,587 455,963 455,419 454,865 454,511 454,180 0.86%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.69% 13.87% 22.56% 13.38% 32.05% 32.15% 16.31% -
ROE 9.55% 5.12% 7.44% 3.83% 8.30% 7.90% 4.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.12 102.78 82.29 63.68 56.43 50.76 64.35 36.09%
EPS 22.24 10.76 16.89 7.63 17.10 15.96 9.52 76.15%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.33 2.10 2.27 1.99 2.06 2.02 1.98 11.47%
Adjusted Per Share Value based on latest NOSH - 456,975
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.75 18.81 14.98 11.58 10.25 9.21 11.67 37.21%
EPS 4.08 1.97 3.07 1.39 3.10 2.90 1.73 77.27%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.91 -
NAPS 0.4279 0.3844 0.4131 0.3618 0.374 0.3665 0.359 12.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.15 1.23 1.38 1.32 1.56 1.10 1.03 -
P/RPS 1.13 1.20 1.68 2.07 2.76 2.17 1.60 -20.71%
P/EPS 5.17 11.43 8.17 17.31 9.12 6.89 10.82 -38.90%
EY 19.34 8.75 12.24 5.78 10.96 14.51 9.25 63.58%
DY 0.00 0.00 2.17 0.00 0.00 0.00 4.85 -
P/NAPS 0.49 0.59 0.61 0.66 0.76 0.54 0.52 -3.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 -
Price 1.04 1.15 1.42 1.39 1.47 1.16 1.14 -
P/RPS 1.02 1.12 1.73 2.18 2.61 2.29 1.77 -30.77%
P/EPS 4.68 10.69 8.41 18.23 8.60 7.27 11.97 -46.56%
EY 21.38 9.36 11.89 5.49 11.63 13.76 8.35 87.26%
DY 0.00 0.00 2.11 0.00 0.00 0.00 4.39 -
P/NAPS 0.45 0.55 0.63 0.70 0.71 0.57 0.58 -15.57%

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