[TROP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.4%
YoY- 184.39%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,475,503 1,265,185 1,062,832 817,781 630,363 553,699 481,795 110.45%
PBT 503,648 243,623 274,385 270,744 224,944 222,042 133,538 141.71%
Tax -125,276 -61,358 -62,867 -64,301 -44,413 -49,604 -32,049 147.52%
NP 378,372 182,265 211,518 206,443 180,531 172,438 101,489 139.86%
-
NP to SH 362,308 167,923 202,030 202,528 171,057 159,951 89,283 153.76%
-
Tax Rate 24.87% 25.19% 22.91% 23.75% 19.74% 22.34% 24.00% -
Total Cost 1,097,131 1,082,920 851,314 611,338 449,832 381,261 380,306 102.26%
-
Net Worth 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 78.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,518 94,886 46,368 46,368 46,368 13,721 13,721 131.56%
Div Payout % 13.39% 56.51% 22.95% 22.90% 27.11% 8.58% 15.37% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 78.42%
NOSH 1,106,354 1,078,181 889,280 796,490 724,512 460,772 461,116 78.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.64% 14.41% 19.90% 25.24% 28.64% 31.14% 21.06% -
ROE 14.12% 7.35% 9.27% 10.01% 11.80% 9.62% 8.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.37 117.34 119.52 102.67 87.01 120.17 104.48 17.62%
EPS 32.75 15.57 22.72 25.43 23.61 34.71 19.36 41.83%
DPS 4.39 8.80 5.21 5.82 6.40 3.00 3.00 28.80%
NAPS 2.32 2.12 2.45 2.54 2.00 3.61 2.33 -0.28%
Adjusted Per Share Value based on latest NOSH - 796,490
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.90 50.50 42.42 32.64 25.16 22.10 19.23 110.47%
EPS 14.46 6.70 8.06 8.08 6.83 6.38 3.56 153.92%
DPS 1.94 3.79 1.85 1.85 1.85 0.55 0.55 131.18%
NAPS 1.0245 0.9124 0.8697 0.8075 0.5784 0.664 0.4289 78.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.22 1.51 1.89 1.54 1.03 1.02 1.15 -
P/RPS 0.91 1.29 1.58 1.50 1.18 0.85 1.10 -11.84%
P/EPS 3.73 9.70 8.32 6.06 4.36 2.94 5.94 -26.60%
EY 26.84 10.31 12.02 16.51 22.92 34.03 16.84 36.33%
DY 3.59 5.83 2.76 3.78 6.21 2.94 2.61 23.60%
P/NAPS 0.53 0.71 0.77 0.61 0.52 0.28 0.49 5.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 -
Price 1.30 1.34 1.66 1.92 1.37 1.04 1.04 -
P/RPS 0.97 1.14 1.39 1.87 1.57 0.87 1.00 -2.00%
P/EPS 3.97 8.60 7.31 7.55 5.80 3.00 5.37 -18.19%
EY 25.19 11.62 13.69 13.24 17.23 33.38 18.62 22.25%
DY 3.37 6.57 3.14 3.03 4.67 2.88 2.88 11.01%
P/NAPS 0.56 0.63 0.68 0.76 0.69 0.29 0.45 15.64%

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