[TROP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -18.02%
YoY- 1.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 817,781 435,377 291,562 325,096 240,935 266,968 197,068 26.73%
PBT 270,744 100,231 66,772 62,836 84,345 68,331 63,002 27.47%
Tax -64,301 -17,793 -3,705 -11,467 -27,137 -15,760 -18,080 23.52%
NP 206,443 82,438 63,067 51,369 57,208 52,571 44,922 28.91%
-
NP to SH 202,528 71,214 60,923 41,410 40,677 45,475 41,126 30.40%
-
Tax Rate 23.75% 17.75% 5.55% 18.25% 32.17% 23.06% 28.70% -
Total Cost 611,338 352,939 228,495 273,727 183,727 214,397 152,146 26.06%
-
Net Worth 2,023,086 963,033 918,112 890,879 641,247 601,238 566,720 23.60%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 46,368 13,721 22,743 15,819 10,392 10,365 10,307 28.45%
Div Payout % 22.90% 19.27% 37.33% 38.20% 25.55% 22.79% 25.06% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,023,086 963,033 918,112 890,879 641,247 601,238 566,720 23.60%
NOSH 796,490 458,587 454,511 463,999 258,567 255,846 257,600 20.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 25.24% 18.93% 21.63% 15.80% 23.74% 19.69% 22.80% -
ROE 10.01% 7.39% 6.64% 4.65% 6.34% 7.56% 7.26% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.67 94.94 64.15 70.06 93.18 104.35 76.50 5.02%
EPS 25.43 15.53 13.40 8.92 15.73 17.77 15.97 8.05%
DPS 5.82 3.00 5.00 3.41 4.02 4.05 4.00 6.44%
NAPS 2.54 2.10 2.02 1.92 2.48 2.35 2.20 2.42%
Adjusted Per Share Value based on latest NOSH - 463,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.64 17.38 11.64 12.98 9.62 10.66 7.87 26.72%
EPS 8.08 2.84 2.43 1.65 1.62 1.82 1.64 30.41%
DPS 1.85 0.55 0.91 0.63 0.41 0.41 0.41 28.51%
NAPS 0.8075 0.3844 0.3665 0.3556 0.256 0.24 0.2262 23.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.54 1.23 1.10 0.95 0.88 1.26 0.91 -
P/RPS 1.50 1.30 1.71 1.36 0.94 1.21 1.19 3.93%
P/EPS 6.06 7.92 8.21 10.64 5.59 7.09 5.70 1.02%
EY 16.51 12.63 12.19 9.39 17.88 14.11 17.54 -1.00%
DY 3.78 2.44 4.55 3.59 4.57 3.22 4.40 -2.49%
P/NAPS 0.61 0.59 0.54 0.49 0.35 0.54 0.41 6.83%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 23/05/12 26/05/11 19/05/10 21/05/09 26/05/08 10/05/07 -
Price 1.92 1.15 1.16 1.07 1.02 1.22 1.41 -
P/RPS 1.87 1.21 1.81 1.53 1.09 1.17 1.84 0.26%
P/EPS 7.55 7.41 8.65 11.99 6.48 6.86 8.83 -2.57%
EY 13.24 13.50 11.56 8.34 15.42 14.57 11.32 2.64%
DY 3.03 2.61 4.31 3.19 3.94 3.32 2.84 1.08%
P/NAPS 0.76 0.55 0.57 0.56 0.41 0.52 0.64 2.90%

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