[TROP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -16.88%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,362,277 1,422,926 1,475,503 1,265,185 1,062,832 817,781 630,363 67.38%
PBT 502,800 454,180 503,648 243,623 274,385 270,744 224,944 71.20%
Tax -88,608 -98,394 -125,276 -61,358 -62,867 -64,301 -44,413 58.68%
NP 414,192 355,786 378,372 182,265 211,518 206,443 180,531 74.21%
-
NP to SH 377,456 326,328 362,308 167,923 202,030 202,528 171,057 69.73%
-
Tax Rate 17.62% 21.66% 24.87% 25.19% 22.91% 23.75% 19.74% -
Total Cost 948,085 1,067,140 1,097,131 1,082,920 851,314 611,338 449,832 64.61%
-
Net Worth 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 50.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 104,167 48,518 48,518 94,886 46,368 46,368 46,368 71.78%
Div Payout % 27.60% 14.87% 13.39% 56.51% 22.95% 22.90% 27.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 50.51%
NOSH 1,391,228 1,185,909 1,106,354 1,078,181 889,280 796,490 724,512 54.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 30.40% 25.00% 25.64% 14.41% 19.90% 25.24% 28.64% -
ROE 14.13% 14.48% 14.12% 7.35% 9.27% 10.01% 11.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.92 119.99 133.37 117.34 119.52 102.67 87.01 8.21%
EPS 27.13 27.52 32.75 15.57 22.72 25.43 23.61 9.73%
DPS 7.49 4.09 4.39 8.80 5.21 5.82 6.40 11.08%
NAPS 1.92 1.90 2.32 2.12 2.45 2.54 2.00 -2.69%
Adjusted Per Share Value based on latest NOSH - 1,078,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.38 56.80 58.90 50.50 42.42 32.64 25.16 67.40%
EPS 15.07 13.03 14.46 6.70 8.06 8.08 6.83 69.72%
DPS 4.16 1.94 1.94 3.79 1.85 1.85 1.85 71.89%
NAPS 1.0662 0.8994 1.0245 0.9124 0.8697 0.8075 0.5784 50.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.50 1.57 1.22 1.51 1.89 1.54 1.03 -
P/RPS 1.53 1.31 0.91 1.29 1.58 1.50 1.18 18.96%
P/EPS 5.53 5.71 3.73 9.70 8.32 6.06 4.36 17.22%
EY 18.09 17.53 26.84 10.31 12.02 16.51 22.92 -14.63%
DY 4.99 2.61 3.59 5.83 2.76 3.78 6.21 -13.60%
P/NAPS 0.78 0.83 0.53 0.71 0.77 0.61 0.52 31.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 -
Price 1.36 1.59 1.30 1.34 1.66 1.92 1.37 -
P/RPS 1.39 1.33 0.97 1.14 1.39 1.87 1.57 -7.81%
P/EPS 5.01 5.78 3.97 8.60 7.31 7.55 5.80 -9.32%
EY 19.95 17.31 25.19 11.62 13.69 13.24 17.23 10.29%
DY 5.51 2.57 3.37 6.57 3.14 3.03 4.67 11.69%
P/NAPS 0.71 0.84 0.56 0.63 0.68 0.76 0.69 1.92%

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