[TROP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.25%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,290,010 1,406,512 1,108,316 1,334,768 469,830 256,676 256,196 30.88%
PBT 147,798 134,070 256,554 258,252 159,370 90,736 30,640 29.95%
Tax -50,658 -17,224 -6,960 -80,296 -43,388 -8,466 -15,414 21.91%
NP 97,140 116,846 249,594 177,956 115,982 82,270 15,226 36.14%
-
NP to SH 96,974 84,882 194,562 164,270 102,324 77,782 6,200 58.07%
-
Tax Rate 34.28% 12.85% 2.71% 31.09% 27.22% 9.33% 50.31% -
Total Cost 1,192,870 1,289,666 858,722 1,156,812 353,848 174,406 240,970 30.51%
-
Net Worth 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 937,022 837,000 24.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 103,490 - - - - -
Div Payout % - - 53.19% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 937,022 837,000 24.63%
NOSH 1,447,373 1,428,989 1,293,630 843,275 460,089 454,865 442,857 21.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.53% 8.31% 22.52% 13.33% 24.69% 32.05% 5.94% -
ROE 3.09% 2.87% 7.83% 7.95% 9.55% 8.30% 0.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 89.13 98.43 85.67 158.28 102.12 56.43 57.85 7.46%
EPS 6.70 5.94 15.04 19.48 22.24 17.10 1.40 29.78%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.07 1.92 2.45 2.33 2.06 1.89 2.32%
Adjusted Per Share Value based on latest NOSH - 889,280
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 51.49 56.14 44.24 53.28 18.75 10.25 10.23 30.87%
EPS 3.87 3.39 7.77 6.56 4.08 3.10 0.25 57.80%
DPS 0.00 0.00 4.13 0.00 0.00 0.00 0.00 -
NAPS 1.2537 1.1807 0.9914 0.8247 0.4279 0.374 0.3341 24.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.03 1.01 1.50 1.89 1.15 1.56 1.09 -
P/RPS 1.16 1.03 1.75 1.19 1.13 2.76 1.88 -7.72%
P/EPS 15.37 17.00 9.97 9.70 5.17 9.12 77.86 -23.67%
EY 6.50 5.88 10.03 10.31 19.34 10.96 1.28 31.07%
DY 0.00 0.00 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.78 0.77 0.49 0.76 0.58 -3.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 24/08/10 -
Price 1.06 0.92 1.36 1.66 1.04 1.47 1.05 -
P/RPS 1.19 0.93 1.59 1.05 1.02 2.61 1.82 -6.83%
P/EPS 15.82 15.49 9.04 8.52 4.68 8.60 75.00 -22.82%
EY 6.32 6.46 11.06 11.73 21.38 11.63 1.33 29.63%
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.71 0.68 0.45 0.71 0.56 -2.19%

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