[TROP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.38%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 291,562 292,259 292,592 327,685 325,096 311,507 283,361 1.92%
PBT 66,772 53,394 31,844 64,408 62,836 72,115 100,142 -23.69%
Tax -3,705 -5,725 -11,201 -14,223 -11,467 -12,652 -17,128 -63.99%
NP 63,067 47,669 20,643 50,185 51,369 59,463 83,014 -16.75%
-
NP to SH 60,923 43,252 12,763 39,598 41,410 50,513 71,497 -10.12%
-
Tax Rate 5.55% 10.72% 35.17% 22.08% 18.25% 17.54% 17.10% -
Total Cost 228,495 244,590 271,949 277,500 273,727 252,044 200,347 9.16%
-
Net Worth 918,112 454,861 880,966 830,339 890,879 268,130 679,083 22.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 22,743 22,743 8,043 15,819 15,819 20,991 18,167 16.17%
Div Payout % 37.33% 52.58% 63.03% 39.95% 38.20% 41.56% 25.41% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 918,112 454,861 880,966 830,339 890,879 268,130 679,083 22.29%
NOSH 454,511 454,861 463,666 439,333 463,999 268,130 259,192 45.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 21.63% 16.31% 7.06% 15.32% 15.80% 19.09% 29.30% -
ROE 6.64% 9.51% 1.45% 4.77% 4.65% 18.84% 10.53% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.15 64.25 63.10 74.59 70.06 116.18 109.32 -29.93%
EPS 13.40 9.51 2.75 9.01 8.92 18.84 27.58 -38.22%
DPS 5.00 5.00 1.73 3.60 3.41 7.83 7.00 -20.11%
NAPS 2.02 1.00 1.90 1.89 1.92 1.00 2.62 -15.93%
Adjusted Per Share Value based on latest NOSH - 439,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.69 12.72 12.73 14.26 14.15 13.56 12.33 1.93%
EPS 2.65 1.88 0.56 1.72 1.80 2.20 3.11 -10.13%
DPS 0.99 0.99 0.35 0.69 0.69 0.91 0.79 16.25%
NAPS 0.3995 0.1979 0.3834 0.3613 0.3877 0.1167 0.2955 22.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.10 1.03 1.03 1.09 0.95 0.99 1.20 -
P/RPS 1.71 1.60 1.63 1.46 1.36 0.85 1.10 34.23%
P/EPS 8.21 10.83 37.42 12.09 10.64 5.26 4.35 52.78%
EY 12.19 9.23 2.67 8.27 9.39 19.03 22.99 -34.51%
DY 4.55 4.85 1.68 3.30 3.59 7.91 5.83 -15.24%
P/NAPS 0.54 1.03 0.54 0.58 0.49 0.99 0.46 11.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 21/02/11 23/11/10 24/08/10 19/05/10 23/02/10 18/11/09 -
Price 1.16 1.14 1.06 1.05 1.07 0.88 1.04 -
P/RPS 1.81 1.77 1.68 1.41 1.53 0.76 0.95 53.74%
P/EPS 8.65 11.99 38.51 11.65 11.99 4.67 3.77 74.04%
EY 11.56 8.34 2.60 8.58 8.34 21.41 26.52 -42.53%
DY 4.31 4.39 1.64 3.43 3.19 8.90 6.73 -25.72%
P/NAPS 0.57 1.14 0.56 0.56 0.56 0.88 0.40 26.65%

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