[TROP] YoY Annualized Quarter 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- 120.78%
YoY- 396.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 528,001 290,026 253,780 279,001 226,640 255,658 200,300 17.51%
PBT 213,058 49,297 31,981 85,677 54,396 50,772 44,697 29.69%
Tax -57,177 -10,489 -14,213 -16,148 -27,440 -12,433 -7,894 39.05%
NP 155,881 38,808 17,768 69,529 26,956 38,338 36,802 27.17%
-
NP to SH 145,318 34,733 11,552 61,885 12,470 32,676 32,193 28.52%
-
Tax Rate 26.84% 21.28% 44.44% 18.85% 50.44% 24.49% 17.66% -
Total Cost 372,120 251,218 236,012 209,472 199,684 217,320 163,497 14.67%
-
Net Worth 1,661,529 906,284 866,399 679,355 602,748 583,996 545,209 20.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 10,371 - - - -
Div Payout % - - - 16.76% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,661,529 906,284 866,399 679,355 602,748 583,996 545,209 20.38%
NOSH 460,257 455,419 456,000 259,296 259,805 260,712 259,623 10.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.52% 13.38% 7.00% 24.92% 11.89% 15.00% 18.37% -
ROE 8.75% 3.83% 1.33% 9.11% 2.07% 5.60% 5.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.72 63.68 55.65 107.60 87.23 98.06 77.15 6.82%
EPS 31.57 7.63 2.53 23.87 4.80 12.53 12.40 16.83%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.61 1.99 1.90 2.62 2.32 2.24 2.10 9.44%
Adjusted Per Share Value based on latest NOSH - 259,192
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.08 11.58 10.13 11.14 9.05 10.20 8.00 17.50%
EPS 5.80 1.39 0.46 2.47 0.50 1.30 1.29 28.44%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.6632 0.3618 0.3458 0.2712 0.2406 0.2331 0.2176 20.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.02 1.32 1.03 1.20 1.02 1.42 0.71 -
P/RPS 0.89 2.07 1.85 1.12 1.17 1.45 0.92 -0.55%
P/EPS 3.23 17.31 40.66 5.03 21.25 11.33 5.73 -9.10%
EY 30.95 5.78 2.46 19.89 4.71 8.83 17.46 10.00%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.28 0.66 0.54 0.46 0.44 0.63 0.34 -3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 -
Price 1.04 1.39 1.06 1.04 0.96 1.42 0.77 -
P/RPS 0.91 2.18 1.90 0.97 1.10 1.45 1.00 -1.55%
P/EPS 3.29 18.23 41.84 4.36 20.00 11.33 6.21 -10.03%
EY 30.36 5.49 2.39 22.95 5.00 8.83 16.10 11.14%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.29 0.70 0.56 0.40 0.41 0.63 0.37 -3.97%

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