[TROP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.53%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 630,363 553,699 481,795 435,377 375,218 319,443 292,499 66.45%
PBT 224,944 222,042 133,538 100,231 99,222 66,382 83,443 93.11%
Tax -44,413 -49,604 -32,049 -17,793 -14,588 -2,932 -2,251 623.59%
NP 180,531 172,438 101,489 82,438 84,634 63,450 81,192 69.94%
-
NP to SH 171,057 159,951 89,283 71,214 77,013 60,639 79,044 66.91%
-
Tax Rate 19.74% 22.34% 24.00% 17.75% 14.70% 4.42% 2.70% -
Total Cost 449,832 381,261 380,306 352,939 290,584 255,993 211,307 65.10%
-
Net Worth 1,449,025 1,663,390 1,074,401 963,033 914,794 909,380 937,706 33.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 46,368 13,721 13,721 13,721 13,721 22,743 22,743 60.43%
Div Payout % 27.11% 8.58% 15.37% 19.27% 17.82% 37.51% 28.77% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,449,025 1,663,390 1,074,401 963,033 914,794 909,380 937,706 33.48%
NOSH 724,512 460,772 461,116 458,587 457,397 456,975 455,197 36.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.64% 31.14% 21.06% 18.93% 22.56% 19.86% 27.76% -
ROE 11.80% 9.62% 8.31% 7.39% 8.42% 6.67% 8.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 87.01 120.17 104.48 94.94 82.03 69.90 64.26 22.27%
EPS 23.61 34.71 19.36 15.53 16.84 13.27 17.36 22.63%
DPS 6.40 3.00 3.00 3.00 3.00 5.00 5.00 17.80%
NAPS 2.00 3.61 2.33 2.10 2.00 1.99 2.06 -1.94%
Adjusted Per Share Value based on latest NOSH - 458,587
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.07 22.02 19.16 17.32 14.92 12.71 11.63 66.48%
EPS 6.80 6.36 3.55 2.83 3.06 2.41 3.14 66.99%
DPS 1.84 0.55 0.55 0.55 0.55 0.90 0.90 60.73%
NAPS 0.5763 0.6616 0.4273 0.383 0.3638 0.3617 0.373 33.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.02 1.15 1.23 1.38 1.32 1.56 -
P/RPS 1.18 0.85 1.10 1.30 1.68 1.89 2.43 -38.08%
P/EPS 4.36 2.94 5.94 7.92 8.20 9.95 8.98 -38.09%
EY 22.92 34.03 16.84 12.63 12.20 10.05 11.13 61.50%
DY 6.21 2.94 2.61 2.44 2.17 3.79 3.21 54.94%
P/NAPS 0.52 0.28 0.49 0.59 0.69 0.66 0.76 -22.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.37 1.04 1.04 1.15 1.42 1.39 1.47 -
P/RPS 1.57 0.87 1.00 1.21 1.73 1.99 2.29 -22.15%
P/EPS 5.80 3.00 5.37 7.41 8.43 10.48 8.47 -22.22%
EY 17.23 33.38 18.62 13.50 11.86 9.55 11.81 28.48%
DY 4.67 2.88 2.88 2.61 2.11 3.60 3.40 23.44%
P/NAPS 0.69 0.29 0.45 0.55 0.71 0.70 0.71 -1.87%

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