[TROP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.67%
YoY- 113.84%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 327,685 325,096 311,507 283,361 273,386 240,935 244,090 21.76%
PBT 64,408 62,836 72,115 100,142 78,338 84,345 76,682 -11.00%
Tax -14,223 -11,467 -12,652 -17,128 -24,470 -27,137 -25,597 -32.48%
NP 50,185 51,369 59,463 83,014 53,868 57,208 51,085 -1.18%
-
NP to SH 39,598 41,410 50,513 71,497 40,470 40,677 34,436 9.78%
-
Tax Rate 22.08% 18.25% 17.54% 17.10% 31.24% 32.17% 33.38% -
Total Cost 277,500 273,727 252,044 200,347 219,518 183,727 193,005 27.47%
-
Net Worth 830,339 890,879 268,130 679,083 654,117 641,247 522,088 36.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,819 15,819 20,991 18,167 10,392 10,392 5,220 109.83%
Div Payout % 39.95% 38.20% 41.56% 25.41% 25.68% 25.55% 15.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 830,339 890,879 268,130 679,083 654,117 641,247 522,088 36.36%
NOSH 439,333 463,999 268,130 259,192 261,647 258,567 261,044 41.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.32% 15.80% 19.09% 29.30% 19.70% 23.74% 20.93% -
ROE 4.77% 4.65% 18.84% 10.53% 6.19% 6.34% 6.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.59 70.06 116.18 109.32 104.49 93.18 93.51 -14.02%
EPS 9.01 8.92 18.84 27.58 15.47 15.73 13.19 -22.49%
DPS 3.60 3.41 7.83 7.00 3.97 4.02 2.00 48.13%
NAPS 1.89 1.92 1.00 2.62 2.50 2.48 2.00 -3.71%
Adjusted Per Share Value based on latest NOSH - 259,192
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.08 12.98 12.43 11.31 10.91 9.62 9.74 21.78%
EPS 1.58 1.65 2.02 2.85 1.62 1.62 1.37 10.00%
DPS 0.63 0.63 0.84 0.73 0.41 0.41 0.21 108.42%
NAPS 0.3314 0.3556 0.107 0.2711 0.2611 0.256 0.2084 36.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.09 0.95 0.99 1.20 1.01 0.88 0.95 -
P/RPS 1.46 1.36 0.85 1.10 0.97 0.94 1.02 27.09%
P/EPS 12.09 10.64 5.26 4.35 6.53 5.59 7.20 41.40%
EY 8.27 9.39 19.03 22.99 15.31 17.88 13.89 -29.29%
DY 3.30 3.59 7.91 5.83 3.93 4.57 2.11 34.84%
P/NAPS 0.58 0.49 0.99 0.46 0.40 0.35 0.48 13.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 23/02/10 18/11/09 26/08/09 21/05/09 25/02/09 -
Price 1.05 1.07 0.88 1.04 1.14 1.02 1.00 -
P/RPS 1.41 1.53 0.76 0.95 1.09 1.09 1.07 20.25%
P/EPS 11.65 11.99 4.67 3.77 7.37 6.48 7.58 33.28%
EY 8.58 8.34 21.41 26.52 13.57 15.42 13.19 -24.98%
DY 3.43 3.19 8.90 6.73 3.48 3.94 2.00 43.41%
P/NAPS 0.56 0.56 0.88 0.40 0.46 0.41 0.50 7.87%

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