[TROP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.35%
YoY- -83.66%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 234,362 157,698 101,923 102,256 74,110 78,627 27,590 42.79%
PBT 65,150 62,248 29,408 7,858 35,885 32,257 28,386 14.83%
Tax -1,530 -6,721 4,935 -541 -5,017 -5,262 -12,661 -29.66%
NP 63,620 55,527 34,343 7,317 30,868 26,995 15,725 26.20%
-
NP to SH 62,068 50,962 34,588 4,099 25,083 24,082 16,367 24.85%
-
Tax Rate 2.35% 10.80% -16.78% 6.88% 13.98% 16.31% 44.60% -
Total Cost 170,742 102,171 67,580 94,939 43,242 51,632 11,865 55.89%
-
Net Worth 1,449,025 914,794 454,861 268,130 522,088 603,767 556,594 17.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 46,368 13,721 22,743 8,043 5,220 10,365 10,307 28.45%
Div Payout % 74.71% 26.93% 65.75% 196.24% 20.81% 43.04% 62.98% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,449,025 914,794 454,861 268,130 522,088 603,767 556,594 17.27%
NOSH 724,512 457,397 454,861 268,130 261,044 259,127 257,682 18.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.15% 35.21% 33.70% 7.16% 41.65% 34.33% 57.00% -
ROE 4.28% 5.57% 7.60% 1.53% 4.80% 3.99% 2.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.35 34.48 22.41 38.14 28.39 30.34 10.71 20.21%
EPS 8.57 11.14 7.60 1.53 9.66 9.30 6.30 5.25%
DPS 6.40 3.00 5.00 3.00 2.00 4.00 4.00 8.14%
NAPS 2.00 2.00 1.00 1.00 2.00 2.33 2.16 -1.27%
Adjusted Per Share Value based on latest NOSH - 268,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.20 6.86 4.44 4.45 3.23 3.42 1.20 42.81%
EPS 2.70 2.22 1.51 0.18 1.09 1.05 0.71 24.90%
DPS 2.02 0.60 0.99 0.35 0.23 0.45 0.45 28.40%
NAPS 0.6306 0.3981 0.1979 0.1167 0.2272 0.2627 0.2422 17.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.38 1.03 0.99 0.95 1.46 0.80 -
P/RPS 3.18 4.00 4.60 2.60 3.35 4.81 7.47 -13.25%
P/EPS 12.02 12.39 13.55 64.76 9.89 15.71 12.60 -0.78%
EY 8.32 8.07 7.38 1.54 10.11 6.37 7.94 0.78%
DY 6.21 2.17 4.85 3.03 2.11 2.74 5.00 3.67%
P/NAPS 0.52 0.69 1.03 0.99 0.48 0.63 0.37 5.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 21/02/11 23/02/10 25/02/09 27/02/08 27/02/07 -
Price 1.37 1.42 1.14 0.88 1.00 1.34 0.88 -
P/RPS 4.24 4.12 5.09 2.31 3.52 4.42 8.22 -10.43%
P/EPS 15.99 12.74 14.99 57.56 10.41 14.42 13.85 2.42%
EY 6.25 7.85 6.67 1.74 9.61 6.94 7.22 -2.37%
DY 4.67 2.11 4.39 3.41 2.00 2.99 4.55 0.43%
P/NAPS 0.69 0.71 1.14 0.88 0.50 0.58 0.41 9.05%

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