[TROP] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.93%
YoY- 61.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,758,844 1,299,564 1,362,277 1,422,926 1,475,503 1,265,185 1,062,832 39.77%
PBT 403,147 493,860 502,800 454,180 503,648 243,623 274,385 29.15%
Tax -28,538 -71,754 -88,608 -98,394 -125,276 -61,358 -62,867 -40.84%
NP 374,609 422,106 414,192 355,786 378,372 182,265 211,518 46.22%
-
NP to SH 325,465 383,256 377,456 326,328 362,308 167,923 202,030 37.30%
-
Tax Rate 7.08% 14.53% 17.62% 21.66% 24.87% 25.19% 22.91% -
Total Cost 1,384,235 877,458 948,085 1,067,140 1,097,131 1,082,920 851,314 38.15%
-
Net Worth 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 23.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 55,649 55,649 104,167 48,518 48,518 94,886 46,368 12.89%
Div Payout % 17.10% 14.52% 27.60% 14.87% 13.39% 56.51% 22.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 23.29%
NOSH 1,395,098 1,392,452 1,391,228 1,185,909 1,106,354 1,078,181 889,280 34.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.30% 32.48% 30.40% 25.00% 25.64% 14.41% 19.90% -
ROE 10.90% 14.11% 14.13% 14.48% 14.12% 7.35% 9.27% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.07 93.33 97.92 119.99 133.37 117.34 119.52 3.61%
EPS 23.33 27.52 27.13 27.52 32.75 15.57 22.72 1.77%
DPS 3.99 4.00 7.49 4.09 4.39 8.80 5.21 -16.25%
NAPS 2.14 1.95 1.92 1.90 2.32 2.12 2.45 -8.60%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.21 51.87 54.38 56.80 58.90 50.50 42.42 39.79%
EPS 12.99 15.30 15.07 13.03 14.46 6.70 8.06 37.34%
DPS 2.22 2.22 4.16 1.94 1.94 3.79 1.85 12.88%
NAPS 1.1917 1.0838 1.0662 0.8994 1.0245 0.9124 0.8697 23.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.06 1.27 1.50 1.57 1.22 1.51 1.89 -
P/RPS 0.84 1.36 1.53 1.31 0.91 1.29 1.58 -34.29%
P/EPS 4.54 4.61 5.53 5.71 3.73 9.70 8.32 -33.15%
EY 22.01 21.67 18.09 17.53 26.84 10.31 12.02 49.50%
DY 3.76 3.15 4.99 2.61 3.59 5.83 2.76 22.82%
P/NAPS 0.50 0.65 0.78 0.83 0.53 0.71 0.77 -24.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 -
Price 1.04 1.23 1.36 1.59 1.30 1.34 1.66 -
P/RPS 0.82 1.32 1.39 1.33 0.97 1.14 1.39 -29.59%
P/EPS 4.46 4.47 5.01 5.78 3.97 8.60 7.31 -27.99%
EY 22.43 22.38 19.95 17.31 25.19 11.62 13.69 38.85%
DY 3.84 3.25 5.51 2.57 3.37 6.57 3.14 14.31%
P/NAPS 0.49 0.63 0.71 0.84 0.56 0.63 0.68 -19.57%

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