[TROP] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -6.41%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 291,562 325,096 240,935 266,968 197,068 229,284 248,916 2.66%
PBT 66,772 62,836 84,345 68,331 63,002 52,996 64,983 0.45%
Tax -3,705 -11,467 -27,137 -15,760 -18,080 -20,095 -22,307 -25.84%
NP 63,067 51,369 57,208 52,571 44,922 32,901 42,676 6.72%
-
NP to SH 60,923 41,410 40,677 45,475 41,126 24,175 42,676 6.10%
-
Tax Rate 5.55% 18.25% 32.17% 23.06% 28.70% 37.92% 34.33% -
Total Cost 228,495 273,727 183,727 214,397 152,146 196,383 206,240 1.72%
-
Net Worth 918,112 890,879 641,247 601,238 566,720 630,409 498,307 10.71%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 22,743 15,819 10,392 10,365 10,307 10,560 7,818 19.46%
Div Payout % 37.33% 38.20% 25.55% 22.79% 25.06% 43.68% 18.32% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 918,112 890,879 641,247 601,238 566,720 630,409 498,307 10.71%
NOSH 454,511 463,999 258,567 255,846 257,600 304,545 258,190 9.87%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.63% 15.80% 23.74% 19.69% 22.80% 14.35% 17.14% -
ROE 6.64% 4.65% 6.34% 7.56% 7.26% 3.83% 8.56% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 64.15 70.06 93.18 104.35 76.50 75.29 96.41 -6.56%
EPS 13.40 8.92 15.73 17.77 15.97 7.94 16.53 -3.43%
DPS 5.00 3.41 4.02 4.05 4.00 3.47 3.00 8.88%
NAPS 2.02 1.92 2.48 2.35 2.20 2.07 1.93 0.76%
Adjusted Per Share Value based on latest NOSH - 255,846
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.64 12.98 9.62 10.66 7.87 9.15 9.94 2.66%
EPS 2.43 1.65 1.62 1.82 1.64 0.96 1.70 6.13%
DPS 0.91 0.63 0.41 0.41 0.41 0.42 0.31 19.64%
NAPS 0.3665 0.3556 0.256 0.24 0.2262 0.2516 0.1989 10.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.10 0.95 0.88 1.26 0.91 0.71 0.80 -
P/RPS 1.71 1.36 0.94 1.21 1.19 0.94 0.83 12.79%
P/EPS 8.21 10.64 5.59 7.09 5.70 8.94 4.84 9.20%
EY 12.19 9.39 17.88 14.11 17.54 11.18 20.66 -8.41%
DY 4.55 3.59 4.57 3.22 4.40 4.88 3.75 3.27%
P/NAPS 0.54 0.49 0.35 0.54 0.41 0.34 0.41 4.69%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 19/05/10 21/05/09 26/05/08 10/05/07 31/05/06 19/05/05 -
Price 1.16 1.07 1.02 1.22 1.41 0.80 0.80 -
P/RPS 1.81 1.53 1.09 1.17 1.84 1.06 0.83 13.86%
P/EPS 8.65 11.99 6.48 6.86 8.83 10.08 4.84 10.15%
EY 11.56 8.34 15.42 14.57 11.32 9.92 20.66 -9.21%
DY 4.31 3.19 3.94 3.32 2.84 4.33 3.75 2.34%
P/NAPS 0.57 0.56 0.41 0.52 0.64 0.39 0.41 5.64%

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