[TROP] QoQ TTM 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- 6.94%
YoY- 122.11%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,265,185 1,062,832 817,781 630,363 553,699 481,795 435,377 103.50%
PBT 243,623 274,385 270,744 224,944 222,042 133,538 100,231 80.67%
Tax -61,358 -62,867 -64,301 -44,413 -49,604 -32,049 -17,793 128.08%
NP 182,265 211,518 206,443 180,531 172,438 101,489 82,438 69.63%
-
NP to SH 167,923 202,030 202,528 171,057 159,951 89,283 71,214 77.06%
-
Tax Rate 25.19% 22.91% 23.75% 19.74% 22.34% 24.00% 17.75% -
Total Cost 1,082,920 851,314 611,338 449,832 381,261 380,306 352,939 111.00%
-
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 94,886 46,368 46,368 46,368 13,721 13,721 13,721 262.54%
Div Payout % 56.51% 22.95% 22.90% 27.11% 8.58% 15.37% 19.27% -
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 14.41% 19.90% 25.24% 28.64% 31.14% 21.06% 18.93% -
ROE 7.35% 9.27% 10.01% 11.80% 9.62% 8.31% 7.39% -
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 117.34 119.52 102.67 87.01 120.17 104.48 94.94 15.15%
EPS 15.57 22.72 25.43 23.61 34.71 19.36 15.53 0.17%
DPS 8.80 5.21 5.82 6.40 3.00 3.00 3.00 104.78%
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 55.06 46.25 35.59 27.43 24.10 20.97 18.95 103.48%
EPS 7.31 8.79 8.81 7.44 6.96 3.89 3.10 77.06%
DPS 4.13 2.02 2.02 2.02 0.60 0.60 0.60 261.42%
NAPS 0.9947 0.9481 0.8804 0.6306 0.7239 0.4675 0.4191 77.83%
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 1.29 1.58 1.50 1.18 0.85 1.10 1.30 -0.51%
P/EPS 9.70 8.32 6.06 4.36 2.94 5.94 7.92 14.45%
EY 10.31 12.02 16.51 22.92 34.03 16.84 12.63 -12.64%
DY 5.83 2.76 3.78 6.21 2.94 2.61 2.44 78.63%
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 1.14 1.39 1.87 1.57 0.87 1.00 1.21 -3.89%
P/EPS 8.60 7.31 7.55 5.80 3.00 5.37 7.41 10.42%
EY 11.62 13.69 13.24 17.23 33.38 18.62 13.50 -9.50%
DY 6.57 3.14 3.03 4.67 2.88 2.88 2.61 84.94%
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