[TROP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.13%
YoY- 187.64%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 311,777 279,001 223,840 179,132 244,090 226,640 165,248 52.51%
PBT 72,115 85,677 46,054 63,524 76,681 54,396 42,742 41.59%
Tax -12,652 -16,148 -12,272 -18,564 -25,596 -27,440 -14,526 -8.77%
NP 59,463 69,529 33,782 44,960 51,085 26,956 28,216 64.15%
-
NP to SH 50,512 61,885 28,030 38,268 34,436 12,470 15,962 115.09%
-
Tax Rate 17.54% 18.85% 26.65% 29.22% 33.38% 50.44% 33.99% -
Total Cost 252,314 209,472 190,058 134,172 193,005 199,684 137,032 50.05%
-
Net Worth 496,037 679,355 648,842 641,247 633,681 602,748 607,585 -12.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,043 10,371 - - 5,172 - - -
Div Payout % 15.92% 16.76% - - 15.02% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 496,037 679,355 648,842 641,247 633,681 602,748 607,585 -12.61%
NOSH 268,128 259,296 259,537 258,567 258,645 259,805 257,451 2.73%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.07% 24.92% 15.09% 25.10% 20.93% 11.89% 17.07% -
ROE 10.18% 9.11% 4.32% 5.97% 5.43% 2.07% 2.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 116.28 107.60 86.25 69.28 94.37 87.23 64.19 48.44%
EPS 18.84 23.87 10.80 14.80 13.26 4.80 6.20 109.36%
DPS 3.00 4.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.85 2.62 2.50 2.48 2.45 2.32 2.36 -14.94%
Adjusted Per Share Value based on latest NOSH - 258,567
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.40 11.10 8.90 7.12 9.71 9.01 6.57 52.54%
EPS 2.01 2.46 1.11 1.52 1.37 0.50 0.63 116.26%
DPS 0.32 0.41 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1973 0.2702 0.2581 0.255 0.252 0.2397 0.2417 -12.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 1.20 1.01 0.88 0.95 1.02 1.12 -
P/RPS 0.85 1.12 1.17 1.27 1.01 1.17 1.74 -37.89%
P/EPS 5.26 5.03 9.35 5.95 7.14 21.25 18.06 -55.96%
EY 19.03 19.89 10.69 16.82 14.01 4.71 5.54 127.14%
DY 3.03 3.33 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.54 0.46 0.40 0.35 0.39 0.44 0.47 9.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 -
Price 0.88 1.04 1.14 1.02 1.00 0.96 1.10 -
P/RPS 0.76 0.97 1.32 1.47 1.06 1.10 1.71 -41.67%
P/EPS 4.67 4.36 10.56 6.89 7.51 20.00 17.74 -58.82%
EY 21.41 22.95 9.47 14.51 13.31 5.00 5.64 142.75%
DY 3.41 3.85 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.46 0.41 0.41 0.41 0.47 1.40%

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