[TROP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -6.41%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,090 248,607 239,011 266,968 270,371 219,334 203,336 12.88%
PBT 76,682 73,054 68,507 68,331 70,336 66,465 64,208 12.50%
Tax -25,597 -25,842 -16,797 -15,760 -14,587 -21,986 -17,532 28.55%
NP 51,085 47,212 51,710 52,571 55,749 44,479 46,676 6.17%
-
NP to SH 34,436 33,435 41,200 45,475 48,589 40,874 42,975 -13.67%
-
Tax Rate 33.38% 35.37% 24.52% 23.06% 20.74% 33.08% 27.31% -
Total Cost 193,005 201,395 187,301 214,397 214,622 174,855 156,660 14.85%
-
Net Worth 522,088 636,607 610,322 601,238 603,767 584,768 583,076 -7.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,220 10,365 10,365 10,365 10,365 10,307 10,307 -36.33%
Div Payout % 15.16% 31.00% 25.16% 22.79% 21.33% 25.22% 23.98% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 522,088 636,607 610,322 601,238 603,767 584,768 583,076 -7.06%
NOSH 261,044 274,400 258,611 255,846 259,127 261,057 262,647 -0.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.93% 18.99% 21.63% 19.69% 20.62% 20.28% 22.96% -
ROE 6.60% 5.25% 6.75% 7.56% 8.05% 6.99% 7.37% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.51 90.60 92.42 104.35 104.34 84.02 77.42 13.34%
EPS 13.19 12.18 15.93 17.77 18.75 15.66 16.36 -13.31%
DPS 2.00 3.78 4.00 4.05 4.00 4.00 4.00 -36.87%
NAPS 2.00 2.32 2.36 2.35 2.33 2.24 2.22 -6.69%
Adjusted Per Share Value based on latest NOSH - 255,846
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.74 9.92 9.54 10.66 10.79 8.76 8.12 12.83%
EPS 1.37 1.33 1.64 1.82 1.94 1.63 1.72 -14.01%
DPS 0.21 0.41 0.41 0.41 0.41 0.41 0.41 -35.85%
NAPS 0.2084 0.2541 0.2436 0.24 0.241 0.2334 0.2327 -7.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.95 1.02 1.12 1.26 1.46 1.42 1.25 -
P/RPS 1.02 1.13 1.21 1.21 1.40 1.69 1.61 -26.13%
P/EPS 7.20 8.37 7.03 7.09 7.79 9.07 7.64 -3.85%
EY 13.89 11.95 14.22 14.11 12.84 11.03 13.09 4.01%
DY 2.11 3.70 3.57 3.22 2.74 2.82 3.20 -24.14%
P/NAPS 0.48 0.44 0.47 0.54 0.63 0.63 0.56 -9.72%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 25/08/08 26/05/08 27/02/08 19/11/07 13/08/07 -
Price 1.00 0.96 1.10 1.22 1.34 1.42 1.40 -
P/RPS 1.07 1.06 1.19 1.17 1.28 1.69 1.81 -29.45%
P/EPS 7.58 7.88 6.90 6.86 7.15 9.07 8.56 -7.75%
EY 13.19 12.69 14.48 14.57 13.99 11.03 11.69 8.34%
DY 2.00 3.93 3.64 3.32 2.99 2.82 2.86 -21.12%
P/NAPS 0.50 0.41 0.47 0.52 0.58 0.63 0.63 -14.21%

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