[TROP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 113.03%
YoY- 318.38%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 667,384 305,252 630,363 396,001 234,915 117,834 375,218 46.85%
PBT 129,126 66,789 224,944 159,794 79,685 20,989 99,221 19.21%
Tax -40,148 -24,529 -44,413 -42,883 -21,694 -4,641 -14,588 96.50%
NP 88,978 42,260 180,531 116,911 57,991 16,348 84,633 3.39%
-
NP to SH 82,135 43,807 171,057 108,989 51,162 12,336 77,012 4.39%
-
Tax Rate 31.09% 36.73% 19.74% 26.84% 27.22% 22.11% 14.70% -
Total Cost 578,406 262,992 449,832 279,090 176,924 101,486 290,585 58.30%
-
Net Worth 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 58.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 33,702 - - - 13,678 -
Div Payout % - - 19.70% - - - 17.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 58.59%
NOSH 843,275 796,490 526,598 460,257 460,089 458,587 455,963 50.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.33% 13.84% 28.64% 29.52% 24.69% 13.87% 22.56% -
ROE 3.98% 2.17% 12.26% 6.56% 4.77% 1.28% 7.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.14 38.32 119.70 86.04 51.06 25.69 82.29 -2.57%
EPS 9.74 5.50 32.48 23.68 11.12 2.69 16.89 -30.74%
DPS 0.00 0.00 6.40 0.00 0.00 0.00 3.00 -
NAPS 2.45 2.54 2.65 3.61 2.33 2.10 2.27 5.22%
Adjusted Per Share Value based on latest NOSH - 460,772
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.04 13.28 27.43 17.23 10.22 5.13 16.33 46.83%
EPS 3.57 1.91 7.44 4.74 2.23 0.54 3.35 4.33%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 0.60 -
NAPS 0.8991 0.8804 0.6073 0.7231 0.4665 0.4191 0.4504 58.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.89 1.54 1.03 1.02 1.15 1.23 1.38 -
P/RPS 2.39 4.02 0.86 1.19 2.25 4.79 1.68 26.51%
P/EPS 19.40 28.00 3.17 4.31 10.34 45.72 8.17 78.08%
EY 5.15 3.57 31.54 23.22 9.67 2.19 12.24 -43.87%
DY 0.00 0.00 6.21 0.00 0.00 0.00 2.17 -
P/NAPS 0.77 0.61 0.39 0.28 0.49 0.59 0.61 16.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 -
Price 1.66 1.92 1.37 1.04 1.04 1.15 1.42 -
P/RPS 2.10 5.01 1.14 1.21 2.04 4.48 1.73 13.80%
P/EPS 17.04 34.91 4.22 4.39 9.35 42.75 8.41 60.19%
EY 5.87 2.86 23.71 22.77 10.69 2.34 11.89 -37.56%
DY 0.00 0.00 4.67 0.00 0.00 0.00 2.11 -
P/NAPS 0.68 0.76 0.52 0.29 0.45 0.55 0.63 5.22%

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