[TROP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.85%
YoY- -18.2%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 319,443 292,592 283,361 248,607 219,334 228,835 272,604 2.67%
PBT 66,382 31,844 100,142 73,054 66,465 49,864 68,250 -0.46%
Tax -2,932 -11,201 -17,128 -25,842 -21,986 -13,932 -22,462 -28.76%
NP 63,450 20,643 83,014 47,212 44,479 35,932 45,788 5.58%
-
NP to SH 60,639 12,763 71,497 33,435 40,874 29,161 41,250 6.62%
-
Tax Rate 4.42% 35.17% 17.10% 35.37% 33.08% 27.94% 32.91% -
Total Cost 255,993 271,949 200,347 201,395 174,855 192,903 226,816 2.03%
-
Net Worth 909,380 880,966 679,083 636,607 584,768 548,832 513,107 10.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 22,743 8,043 18,167 10,365 10,307 10,560 7,818 19.46%
Div Payout % 37.51% 63.03% 25.41% 31.00% 25.22% 36.21% 18.95% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 909,380 880,966 679,083 636,607 584,768 548,832 513,107 10.00%
NOSH 456,975 463,666 259,192 274,400 261,057 261,348 261,789 9.72%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.86% 7.06% 29.30% 18.99% 20.28% 15.70% 16.80% -
ROE 6.67% 1.45% 10.53% 5.25% 6.99% 5.31% 8.04% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 69.90 63.10 109.32 90.60 84.02 87.56 104.13 -6.42%
EPS 13.27 2.75 27.58 12.18 15.66 11.16 15.76 -2.82%
DPS 5.00 1.73 7.00 3.78 4.00 4.04 3.00 8.88%
NAPS 1.99 1.90 2.62 2.32 2.24 2.10 1.96 0.25%
Adjusted Per Share Value based on latest NOSH - 274,400
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.75 11.68 11.31 9.92 8.76 9.13 10.88 2.67%
EPS 2.42 0.51 2.85 1.33 1.63 1.16 1.65 6.58%
DPS 0.91 0.32 0.73 0.41 0.41 0.42 0.31 19.64%
NAPS 0.363 0.3516 0.2711 0.2541 0.2334 0.2191 0.2048 10.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.32 1.03 1.20 1.02 1.42 0.71 0.72 -
P/RPS 1.89 1.63 1.10 1.13 1.69 0.81 0.69 18.27%
P/EPS 9.95 37.42 4.35 8.37 9.07 6.36 4.57 13.83%
EY 10.05 2.67 22.99 11.95 11.03 15.72 21.88 -12.15%
DY 3.79 1.68 5.83 3.70 2.82 5.69 4.17 -1.57%
P/NAPS 0.66 0.54 0.46 0.44 0.63 0.34 0.37 10.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 23/11/10 18/11/09 24/11/08 19/11/07 15/11/06 17/11/05 -
Price 1.39 1.06 1.04 0.96 1.42 0.77 0.80 -
P/RPS 1.99 1.68 0.95 1.06 1.69 0.88 0.77 17.13%
P/EPS 10.48 38.51 3.77 7.88 9.07 6.90 5.08 12.82%
EY 9.55 2.60 26.52 12.69 11.03 14.49 19.70 -11.36%
DY 3.60 1.64 6.73 3.93 2.82 5.25 3.75 -0.67%
P/NAPS 0.70 0.56 0.40 0.41 0.63 0.37 0.41 9.32%

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