[TROP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 115.76%
YoY- 111.81%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,299,564 1,362,277 1,422,926 1,475,503 1,265,185 1,062,832 817,781 36.13%
PBT 493,860 502,800 454,180 503,648 243,623 274,385 270,744 49.23%
Tax -71,754 -88,608 -98,394 -125,276 -61,358 -62,867 -64,301 7.57%
NP 422,106 414,192 355,786 378,372 182,265 211,518 206,443 61.02%
-
NP to SH 383,256 377,456 326,328 362,308 167,923 202,030 202,528 52.93%
-
Tax Rate 14.53% 17.62% 21.66% 24.87% 25.19% 22.91% 23.75% -
Total Cost 877,458 948,085 1,067,140 1,097,131 1,082,920 851,314 611,338 27.21%
-
Net Worth 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 21.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 55,649 104,167 48,518 48,518 94,886 46,368 46,368 12.92%
Div Payout % 14.52% 27.60% 14.87% 13.39% 56.51% 22.95% 22.90% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 21.65%
NOSH 1,392,452 1,391,228 1,185,909 1,106,354 1,078,181 889,280 796,490 45.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.48% 30.40% 25.00% 25.64% 14.41% 19.90% 25.24% -
ROE 14.11% 14.13% 14.48% 14.12% 7.35% 9.27% 10.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.33 97.92 119.99 133.37 117.34 119.52 102.67 -6.15%
EPS 27.52 27.13 27.52 32.75 15.57 22.72 25.43 5.40%
DPS 4.00 7.49 4.09 4.39 8.80 5.21 5.82 -22.10%
NAPS 1.95 1.92 1.90 2.32 2.12 2.45 2.54 -16.14%
Adjusted Per Share Value based on latest NOSH - 1,106,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.87 54.38 56.80 58.90 50.50 42.42 32.64 36.14%
EPS 15.30 15.07 13.03 14.46 6.70 8.06 8.08 52.99%
DPS 2.22 4.16 1.94 1.94 3.79 1.85 1.85 12.91%
NAPS 1.0838 1.0662 0.8994 1.0245 0.9124 0.8697 0.8075 21.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.50 1.57 1.22 1.51 1.89 1.54 -
P/RPS 1.36 1.53 1.31 0.91 1.29 1.58 1.50 -6.31%
P/EPS 4.61 5.53 5.71 3.73 9.70 8.32 6.06 -16.65%
EY 21.67 18.09 17.53 26.84 10.31 12.02 16.51 19.85%
DY 3.15 4.99 2.61 3.59 5.83 2.76 3.78 -11.43%
P/NAPS 0.65 0.78 0.83 0.53 0.71 0.77 0.61 4.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 -
Price 1.23 1.36 1.59 1.30 1.34 1.66 1.92 -
P/RPS 1.32 1.39 1.33 0.97 1.14 1.39 1.87 -20.70%
P/EPS 4.47 5.01 5.78 3.97 8.60 7.31 7.55 -29.46%
EY 22.38 19.95 17.31 25.19 11.62 13.69 13.24 41.85%
DY 3.25 5.51 2.57 3.37 6.57 3.14 3.03 4.77%
P/NAPS 0.63 0.71 0.84 0.56 0.63 0.68 0.76 -11.74%

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