[TROP] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 97.51%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,263,776 1,406,512 1,563,680 1,758,845 1,139,845 1,108,316 1,010,700 16.04%
PBT 323,228 134,070 164,280 411,619 224,913 256,554 69,284 178.93%
Tax -36,381 -17,224 -56,396 -28,538 -8,406 -6,960 9,412 -
NP 286,846 116,846 107,884 383,081 216,506 249,594 78,696 136.65%
-
NP to SH 258,968 84,882 77,108 333,936 169,070 194,562 31,308 308.47%
-
Tax Rate 11.26% 12.85% 34.33% 6.93% 3.74% 2.71% -13.58% -
Total Cost 976,929 1,289,666 1,455,796 1,375,764 923,338 858,722 932,004 3.18%
-
Net Worth 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 24.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 95,630 - - 53,752 70,740 103,490 - -
Div Payout % 36.93% - - 16.10% 41.84% 53.19% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 24.01%
NOSH 1,434,460 1,428,989 1,407,080 1,343,806 1,326,391 1,293,630 1,185,909 13.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.70% 8.31% 6.90% 21.78% 18.99% 22.52% 7.79% -
ROE 8.32% 2.87% 2.63% 11.61% 6.54% 7.83% 1.39% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 88.10 98.43 111.13 130.89 85.94 85.67 85.23 2.23%
EPS 18.05 5.94 5.48 24.86 12.75 15.04 2.64 259.81%
DPS 6.67 0.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 2.17 2.07 2.08 2.14 1.95 1.92 1.90 9.25%
Adjusted Per Share Value based on latest NOSH - 1,395,098
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.00 61.21 68.05 76.54 49.60 48.23 43.98 16.05%
EPS 11.27 3.69 3.36 14.53 7.36 8.47 1.36 308.97%
DPS 4.16 0.00 0.00 2.34 3.08 4.50 0.00 -
NAPS 1.3546 1.2872 1.2736 1.2514 1.1256 1.0809 0.9805 24.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 1.01 1.03 1.06 1.27 1.50 1.57 -
P/RPS 1.04 1.03 0.93 0.81 1.48 1.75 1.84 -31.61%
P/EPS 5.07 17.00 18.80 4.27 9.96 9.97 59.47 -80.60%
EY 19.73 5.88 5.32 23.44 10.04 10.03 1.68 415.89%
DY 7.29 0.00 0.00 3.77 4.20 5.33 0.00 -
P/NAPS 0.42 0.49 0.50 0.50 0.65 0.78 0.83 -36.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 -
Price 0.955 0.92 1.10 1.04 1.23 1.36 1.59 -
P/RPS 1.08 0.93 0.99 0.79 1.43 1.59 1.87 -30.62%
P/EPS 5.29 15.49 20.07 4.19 9.65 9.04 60.23 -80.21%
EY 18.90 6.46 4.98 23.89 10.36 11.06 1.66 405.35%
DY 6.98 0.00 0.00 3.85 4.34 5.88 0.00 -
P/NAPS 0.44 0.44 0.53 0.49 0.63 0.71 0.84 -34.99%

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