[TROP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.85%
YoY- -18.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 273,386 240,935 244,090 248,607 239,011 266,968 270,371 0.74%
PBT 78,338 84,345 76,682 73,054 68,507 68,331 70,336 7.45%
Tax -24,470 -27,137 -25,597 -25,842 -16,797 -15,760 -14,587 41.22%
NP 53,868 57,208 51,085 47,212 51,710 52,571 55,749 -2.26%
-
NP to SH 40,470 40,677 34,436 33,435 41,200 45,475 48,589 -11.48%
-
Tax Rate 31.24% 32.17% 33.38% 35.37% 24.52% 23.06% 20.74% -
Total Cost 219,518 183,727 193,005 201,395 187,301 214,397 214,622 1.51%
-
Net Worth 654,117 641,247 522,088 636,607 610,322 601,238 603,767 5.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,392 10,392 5,220 10,365 10,365 10,365 10,365 0.17%
Div Payout % 25.68% 25.55% 15.16% 31.00% 25.16% 22.79% 21.33% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 654,117 641,247 522,088 636,607 610,322 601,238 603,767 5.49%
NOSH 261,647 258,567 261,044 274,400 258,611 255,846 259,127 0.64%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.70% 23.74% 20.93% 18.99% 21.63% 19.69% 20.62% -
ROE 6.19% 6.34% 6.60% 5.25% 6.75% 7.56% 8.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 104.49 93.18 93.51 90.60 92.42 104.35 104.34 0.09%
EPS 15.47 15.73 13.19 12.18 15.93 17.77 18.75 -12.04%
DPS 3.97 4.02 2.00 3.78 4.00 4.05 4.00 -0.50%
NAPS 2.50 2.48 2.00 2.32 2.36 2.35 2.33 4.81%
Adjusted Per Share Value based on latest NOSH - 274,400
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.90 10.48 10.62 10.82 10.40 11.62 11.77 0.73%
EPS 1.76 1.77 1.50 1.45 1.79 1.98 2.11 -11.39%
DPS 0.45 0.45 0.23 0.45 0.45 0.45 0.45 0.00%
NAPS 0.2847 0.2791 0.2272 0.277 0.2656 0.2616 0.2627 5.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.01 0.88 0.95 1.02 1.12 1.26 1.46 -
P/RPS 0.97 0.94 1.02 1.13 1.21 1.21 1.40 -21.71%
P/EPS 6.53 5.59 7.20 8.37 7.03 7.09 7.79 -11.10%
EY 15.31 17.88 13.89 11.95 14.22 14.11 12.84 12.45%
DY 3.93 4.57 2.11 3.70 3.57 3.22 2.74 27.21%
P/NAPS 0.40 0.35 0.48 0.44 0.47 0.54 0.63 -26.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 -
Price 1.14 1.02 1.00 0.96 1.10 1.22 1.34 -
P/RPS 1.09 1.09 1.07 1.06 1.19 1.17 1.28 -10.16%
P/EPS 7.37 6.48 7.58 7.88 6.90 6.86 7.15 2.04%
EY 13.57 15.42 13.19 12.69 14.48 14.57 13.99 -2.01%
DY 3.48 3.94 2.00 3.93 3.64 3.32 2.99 10.65%
P/NAPS 0.46 0.41 0.50 0.41 0.47 0.52 0.58 -14.33%

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