[TROP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.37%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,221,008 630,363 528,001 469,830 471,336 375,218 290,026 160.50%
PBT 267,156 224,944 213,058 159,370 83,956 99,221 49,297 208.21%
Tax -98,116 -44,413 -57,177 -43,388 -18,564 -14,588 -10,489 343.34%
NP 169,040 180,531 155,881 115,982 65,392 84,633 38,808 166.47%
-
NP to SH 175,228 171,057 145,318 102,324 49,344 77,012 34,733 193.86%
-
Tax Rate 36.73% 19.74% 26.84% 27.22% 22.11% 14.70% 21.28% -
Total Cost 1,051,968 449,832 372,120 353,848 405,944 290,585 251,218 159.57%
-
Net Worth 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,284 70.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 33,702 - - - 13,678 - -
Div Payout % - 19.70% - - - 17.76% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,284 70.72%
NOSH 796,490 526,598 460,257 460,089 458,587 455,963 455,419 45.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.84% 28.64% 29.52% 24.69% 13.87% 22.56% 13.38% -
ROE 8.66% 12.26% 8.75% 9.55% 5.12% 7.44% 3.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.30 119.70 114.72 102.12 102.78 82.29 63.68 79.52%
EPS 22.00 32.48 31.57 22.24 10.76 16.89 7.63 102.45%
DPS 0.00 6.40 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.54 2.65 3.61 2.33 2.10 2.27 1.99 17.64%
Adjusted Per Share Value based on latest NOSH - 461,116
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.74 25.16 21.08 18.75 18.81 14.98 11.58 160.45%
EPS 6.99 6.83 5.80 4.08 1.97 3.07 1.39 193.23%
DPS 0.00 1.35 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.8075 0.557 0.6632 0.4279 0.3844 0.4131 0.3618 70.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.54 1.03 1.02 1.15 1.23 1.38 1.32 -
P/RPS 1.00 0.86 0.89 1.13 1.20 1.68 2.07 -38.40%
P/EPS 7.00 3.17 3.23 5.17 11.43 8.17 17.31 -45.28%
EY 14.29 31.54 30.95 19.34 8.75 12.24 5.78 82.73%
DY 0.00 6.21 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.61 0.39 0.28 0.49 0.59 0.61 0.66 -5.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 -
Price 1.92 1.37 1.04 1.04 1.15 1.42 1.39 -
P/RPS 1.25 1.14 0.91 1.02 1.12 1.73 2.18 -30.95%
P/EPS 8.73 4.22 3.29 4.68 10.69 8.41 18.23 -38.76%
EY 11.46 23.71 30.36 21.38 9.36 11.89 5.49 63.26%
DY 0.00 4.67 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.76 0.52 0.29 0.45 0.55 0.63 0.70 5.63%

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