[TROP] QoQ TTM 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- 18.12%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 311,507 283,361 273,386 240,935 244,090 248,607 239,011 19.25%
PBT 72,115 100,142 78,338 84,345 76,682 73,054 68,507 3.47%
Tax -12,652 -17,128 -24,470 -27,137 -25,597 -25,842 -16,797 -17.17%
NP 59,463 83,014 53,868 57,208 51,085 47,212 51,710 9.73%
-
NP to SH 50,513 71,497 40,470 40,677 34,436 33,435 41,200 14.50%
-
Tax Rate 17.54% 17.10% 31.24% 32.17% 33.38% 35.37% 24.52% -
Total Cost 252,044 200,347 219,518 183,727 193,005 201,395 187,301 21.82%
-
Net Worth 268,130 679,083 654,117 641,247 522,088 636,607 610,322 -42.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 20,991 18,167 10,392 10,392 5,220 10,365 10,365 59.86%
Div Payout % 41.56% 25.41% 25.68% 25.55% 15.16% 31.00% 25.16% -
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 268,130 679,083 654,117 641,247 522,088 636,607 610,322 -42.12%
NOSH 268,130 259,192 261,647 258,567 261,044 274,400 258,611 2.43%
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 19.09% 29.30% 19.70% 23.74% 20.93% 18.99% 21.63% -
ROE 18.84% 10.53% 6.19% 6.34% 6.60% 5.25% 6.75% -
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 116.18 109.32 104.49 93.18 93.51 90.60 92.42 16.42%
EPS 18.84 27.58 15.47 15.73 13.19 12.18 15.93 11.80%
DPS 7.83 7.00 3.97 4.02 2.00 3.78 4.00 56.29%
NAPS 1.00 2.62 2.50 2.48 2.00 2.32 2.36 -43.49%
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 12.39 11.27 10.87 9.58 9.71 9.89 9.51 19.22%
EPS 2.01 2.84 1.61 1.62 1.37 1.33 1.64 14.48%
DPS 0.83 0.72 0.41 0.41 0.21 0.41 0.41 59.82%
NAPS 0.1066 0.2701 0.2602 0.255 0.2077 0.2532 0.2427 -42.13%
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 1.10 0.97 0.94 1.02 1.13 1.21 -20.92%
P/EPS 5.26 4.35 6.53 5.59 7.20 8.37 7.03 -17.53%
EY 19.03 22.99 15.31 17.88 13.89 11.95 14.22 21.37%
DY 7.91 5.83 3.93 4.57 2.11 3.70 3.57 69.71%
P/NAPS 0.99 0.46 0.40 0.35 0.48 0.44 0.47 64.09%
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 0.95 1.09 1.09 1.07 1.06 1.19 -25.77%
P/EPS 4.67 3.77 7.37 6.48 7.58 7.88 6.90 -22.85%
EY 21.41 26.52 13.57 15.42 13.19 12.69 14.48 29.69%
DY 8.90 6.73 3.48 3.94 2.00 3.93 3.64 81.19%
P/NAPS 0.88 0.40 0.46 0.41 0.50 0.41 0.47 51.73%

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