[TROP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -14.08%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,336,106 1,263,776 1,139,845 1,374,430 528,001 290,026 253,780 31.86%
PBT 169,725 323,228 224,913 237,964 213,058 49,297 31,981 32.03%
Tax -55,697 -36,381 -8,406 -79,770 -57,177 -10,489 -14,213 25.53%
NP 114,028 286,846 216,506 158,193 155,881 38,808 17,768 36.28%
-
NP to SH 111,042 258,968 169,070 141,140 145,318 34,733 11,552 45.76%
-
Tax Rate 32.82% 11.26% 3.74% 33.52% 26.84% 21.28% 44.44% -
Total Cost 1,222,078 976,929 923,338 1,216,237 372,120 251,218 236,012 31.49%
-
Net Worth 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 906,284 866,399 23.87%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 47,698 95,630 70,740 - - - - -
Div Payout % 42.96% 36.93% 41.84% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 906,284 866,399 23.87%
NOSH 1,430,962 1,434,460 1,326,391 922,885 460,257 455,419 456,000 20.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.53% 22.70% 18.99% 11.51% 29.52% 13.38% 7.00% -
ROE 3.54% 8.32% 6.54% 7.21% 8.75% 3.83% 1.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 93.37 88.10 85.94 148.93 114.72 63.68 55.65 8.99%
EPS 7.76 18.05 12.75 15.29 31.57 7.63 2.53 20.51%
DPS 3.33 6.67 5.33 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.17 1.95 2.12 3.61 1.99 1.90 2.39%
Adjusted Per Share Value based on latest NOSH - 1,078,181
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.14 50.26 45.34 54.67 21.00 11.54 10.09 31.86%
EPS 4.42 10.30 6.72 5.61 5.78 1.38 0.46 45.75%
DPS 1.90 3.80 2.81 0.00 0.00 0.00 0.00 -
NAPS 1.2464 1.2381 1.0287 0.7782 0.6608 0.3605 0.3446 23.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.03 0.915 1.27 1.51 1.02 1.32 1.03 -
P/RPS 1.10 1.04 1.48 1.01 0.89 2.07 1.85 -8.29%
P/EPS 13.27 5.07 9.96 9.87 3.23 17.31 40.66 -17.01%
EY 7.53 19.73 10.04 10.13 30.95 5.78 2.46 20.47%
DY 3.24 7.29 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.65 0.71 0.28 0.66 0.54 -2.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 23/11/10 -
Price 1.00 0.955 1.23 1.34 1.04 1.39 1.06 -
P/RPS 1.07 1.08 1.43 0.90 0.91 2.18 1.90 -9.11%
P/EPS 12.89 5.29 9.65 8.76 3.29 18.23 41.84 -17.80%
EY 7.76 18.90 10.36 11.41 30.36 5.49 2.39 21.66%
DY 3.33 6.98 4.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.63 0.63 0.29 0.70 0.56 -3.22%

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