[TROP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.33%
YoY- 21.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 363,439 362,132 305,252 234,362 161,086 117,081 117,834 111.74%
PBT 49,347 62,337 66,789 65,150 80,109 58,696 20,989 76.72%
Tax -19,680 -15,619 -24,529 -1,530 -21,189 -17,053 -4,641 161.75%
NP 29,667 46,718 42,260 63,620 58,920 41,643 16,348 48.72%
-
NP to SH 23,720 38,328 43,807 62,068 57,827 38,826 12,336 54.56%
-
Tax Rate 39.88% 25.06% 36.73% 2.35% 26.45% 29.05% 22.11% -
Total Cost 333,772 315,414 262,992 170,742 102,166 75,438 101,486 120.99%
-
Net Worth 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 963,033 77.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 48,518 - - 46,368 - - - -
Div Payout % 204.55% - - 74.71% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 963,033 77.83%
NOSH 1,078,181 889,280 796,490 724,512 460,772 461,116 458,587 76.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.16% 12.90% 13.84% 27.15% 36.58% 35.57% 13.87% -
ROE 1.04% 1.76% 2.17% 4.28% 3.48% 3.61% 1.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.71 40.72 38.32 32.35 34.96 25.39 25.69 19.83%
EPS 2.20 4.31 5.50 8.57 12.55 8.42 2.69 -12.53%
DPS 4.50 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 2.12 2.45 2.54 2.00 3.61 2.33 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 724,512
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.51 14.45 12.18 9.35 6.43 4.67 4.70 111.87%
EPS 0.95 1.53 1.75 2.48 2.31 1.55 0.49 55.42%
DPS 1.94 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.9124 0.8697 0.8075 0.5784 0.664 0.4289 0.3844 77.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.51 1.89 1.54 1.03 1.02 1.15 1.23 -
P/RPS 4.48 4.64 4.02 3.18 2.92 4.53 4.79 -4.35%
P/EPS 68.64 43.85 28.00 12.02 8.13 13.66 45.72 31.08%
EY 1.46 2.28 3.57 8.32 12.30 7.32 2.19 -23.66%
DY 2.98 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.61 0.52 0.28 0.49 0.59 13.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 -
Price 1.34 1.66 1.92 1.37 1.04 1.04 1.15 -
P/RPS 3.98 4.08 5.01 4.24 2.97 4.10 4.48 -7.57%
P/EPS 60.91 38.52 34.91 15.99 8.29 12.35 42.75 26.59%
EY 1.64 2.60 2.86 6.25 12.07 8.10 2.34 -21.08%
DY 3.36 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.76 0.69 0.29 0.45 0.55 9.46%

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