[TROP] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 274.41%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,475,503 630,363 375,218 292,258 311,777 244,090 270,371 32.65%
PBT 503,648 224,944 99,221 53,394 72,115 76,681 70,335 38.79%
Tax -125,276 -44,413 -14,588 -5,725 -12,652 -25,596 -14,586 43.05%
NP 378,372 180,531 84,633 47,669 59,463 51,085 55,749 37.55%
-
NP to SH 362,308 171,057 77,012 43,252 50,512 34,436 48,589 39.73%
-
Tax Rate 24.87% 19.74% 14.70% 10.72% 17.54% 33.38% 20.74% -
Total Cost 1,097,131 449,832 290,585 244,589 252,314 193,005 214,622 31.21%
-
Net Worth 2,449,881 1,395,485 1,035,037 899,276 496,037 633,681 607,827 26.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 47,519 33,702 13,678 22,709 8,043 5,172 10,390 28.80%
Div Payout % 13.12% 19.70% 17.76% 52.50% 15.92% 15.02% 21.38% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,449,881 1,395,485 1,035,037 899,276 496,037 633,681 607,827 26.12%
NOSH 1,055,983 526,598 455,963 454,180 268,128 258,645 259,755 26.30%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 25.64% 28.64% 22.56% 16.31% 19.07% 20.93% 20.62% -
ROE 14.79% 12.26% 7.44% 4.81% 10.18% 5.43% 7.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 139.73 119.70 82.29 64.35 116.28 94.37 104.09 5.02%
EPS 34.31 32.48 16.89 9.52 18.84 13.26 18.70 10.63%
DPS 4.50 6.40 3.00 5.00 3.00 2.00 4.00 1.98%
NAPS 2.32 2.65 2.27 1.98 1.85 2.45 2.34 -0.14%
Adjusted Per Share Value based on latest NOSH - 454,861
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 64.21 27.43 16.33 12.72 13.57 10.62 11.77 32.64%
EPS 15.77 7.44 3.35 1.88 2.20 1.50 2.11 39.78%
DPS 2.07 1.47 0.60 0.99 0.35 0.23 0.45 28.93%
NAPS 1.0661 0.6073 0.4504 0.3913 0.2159 0.2758 0.2645 26.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.22 1.03 1.38 1.03 0.99 0.95 1.46 -
P/RPS 0.87 0.86 1.68 1.60 0.85 1.01 1.40 -7.61%
P/EPS 3.56 3.17 8.17 10.82 5.26 7.14 7.81 -12.26%
EY 28.12 31.54 12.24 9.25 19.03 14.01 12.81 13.98%
DY 3.69 6.21 2.17 4.85 3.03 2.11 2.74 5.08%
P/NAPS 0.53 0.39 0.61 0.52 0.54 0.39 0.62 -2.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 27/02/13 29/02/12 21/02/11 23/02/10 25/02/09 27/02/08 -
Price 1.30 1.37 1.42 1.14 0.88 1.00 1.34 -
P/RPS 0.93 1.14 1.73 1.77 0.76 1.06 1.29 -5.30%
P/EPS 3.79 4.22 8.41 11.97 4.67 7.51 7.16 -10.05%
EY 26.39 23.71 11.89 8.35 21.41 13.31 13.96 11.18%
DY 3.46 4.67 2.11 4.39 3.41 2.00 2.99 2.46%
P/NAPS 0.56 0.52 0.63 0.58 0.48 0.41 0.57 -0.29%

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