[TROP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 40.86%
YoY- 47.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 375,218 319,443 292,499 291,562 292,259 292,592 327,685 9.42%
PBT 99,222 66,382 83,443 66,772 53,394 31,844 64,408 33.28%
Tax -14,588 -2,932 -2,251 -3,705 -5,725 -11,201 -14,223 1.69%
NP 84,634 63,450 81,192 63,067 47,669 20,643 50,185 41.54%
-
NP to SH 77,013 60,639 79,044 60,923 43,252 12,763 39,598 55.62%
-
Tax Rate 14.70% 4.42% 2.70% 5.55% 10.72% 35.17% 22.08% -
Total Cost 290,584 255,993 211,307 228,495 244,590 271,949 277,500 3.11%
-
Net Worth 914,794 909,380 937,706 918,112 454,861 880,966 830,339 6.65%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,721 22,743 22,743 22,743 22,743 8,043 15,819 -9.02%
Div Payout % 17.82% 37.51% 28.77% 37.33% 52.58% 63.03% 39.95% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 914,794 909,380 937,706 918,112 454,861 880,966 830,339 6.65%
NOSH 457,397 456,975 455,197 454,511 454,861 463,666 439,333 2.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.56% 19.86% 27.76% 21.63% 16.31% 7.06% 15.32% -
ROE 8.42% 6.67% 8.43% 6.64% 9.51% 1.45% 4.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.03 69.90 64.26 64.15 64.25 63.10 74.59 6.52%
EPS 16.84 13.27 17.36 13.40 9.51 2.75 9.01 51.55%
DPS 3.00 5.00 5.00 5.00 5.00 1.73 3.60 -11.41%
NAPS 2.00 1.99 2.06 2.02 1.00 1.90 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 454,511
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.33 13.90 12.73 12.69 12.72 12.73 14.26 9.43%
EPS 3.35 2.64 3.44 2.65 1.88 0.56 1.72 55.76%
DPS 0.60 0.99 0.99 0.99 0.99 0.35 0.69 -8.87%
NAPS 0.3981 0.3957 0.4081 0.3995 0.1979 0.3834 0.3613 6.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.38 1.32 1.56 1.10 1.03 1.03 1.09 -
P/RPS 1.68 1.89 2.43 1.71 1.60 1.63 1.46 9.78%
P/EPS 8.20 9.95 8.98 8.21 10.83 37.42 12.09 -22.74%
EY 12.20 10.05 11.13 12.19 9.23 2.67 8.27 29.49%
DY 2.17 3.79 3.21 4.55 4.85 1.68 3.30 -24.32%
P/NAPS 0.69 0.66 0.76 0.54 1.03 0.54 0.58 12.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 26/05/11 21/02/11 23/11/10 24/08/10 -
Price 1.42 1.39 1.47 1.16 1.14 1.06 1.05 -
P/RPS 1.73 1.99 2.29 1.81 1.77 1.68 1.41 14.56%
P/EPS 8.43 10.48 8.47 8.65 11.99 38.51 11.65 -19.35%
EY 11.86 9.55 11.81 11.56 8.34 2.60 8.58 24.01%
DY 2.11 3.60 3.40 4.31 4.39 1.64 3.43 -27.60%
P/NAPS 0.71 0.70 0.71 0.57 1.14 0.56 0.56 17.09%

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