[TROP] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 121.72%
YoY- 78.05%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,758,845 1,475,503 630,363 375,218 292,258 311,777 244,090 38.95%
PBT 411,619 503,648 224,944 99,221 53,394 72,115 76,681 32.30%
Tax -28,538 -125,276 -44,413 -14,588 -5,725 -12,652 -25,596 1.82%
NP 383,081 378,372 180,531 84,633 47,669 59,463 51,085 39.88%
-
NP to SH 333,936 362,308 171,057 77,012 43,252 50,512 34,436 46.00%
-
Tax Rate 6.93% 24.87% 19.74% 14.70% 10.72% 17.54% 33.38% -
Total Cost 1,375,764 1,097,131 449,832 290,585 244,589 252,314 193,005 38.70%
-
Net Worth 2,875,746 2,449,881 1,395,485 1,035,037 899,276 496,037 633,681 28.65%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 53,752 47,519 33,702 13,678 22,709 8,043 5,172 47.69%
Div Payout % 16.10% 13.12% 19.70% 17.76% 52.50% 15.92% 15.02% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,875,746 2,449,881 1,395,485 1,035,037 899,276 496,037 633,681 28.65%
NOSH 1,343,806 1,055,983 526,598 455,963 454,180 268,128 258,645 31.58%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.78% 25.64% 28.64% 22.56% 16.31% 19.07% 20.93% -
ROE 11.61% 14.79% 12.26% 7.44% 4.81% 10.18% 5.43% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 130.89 139.73 119.70 82.29 64.35 116.28 94.37 5.60%
EPS 24.86 34.31 32.48 16.89 9.52 18.84 13.26 11.03%
DPS 4.00 4.50 6.40 3.00 5.00 3.00 2.00 12.24%
NAPS 2.14 2.32 2.65 2.27 1.98 1.85 2.45 -2.22%
Adjusted Per Share Value based on latest NOSH - 457,397
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 70.21 58.90 25.16 14.98 11.67 12.44 9.74 38.96%
EPS 13.33 14.46 6.83 3.07 1.73 2.02 1.37 46.08%
DPS 2.15 1.90 1.35 0.55 0.91 0.32 0.21 47.33%
NAPS 1.1479 0.9779 0.557 0.4131 0.359 0.198 0.2529 28.65%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.06 1.22 1.03 1.38 1.03 0.99 0.95 -
P/RPS 0.81 0.87 0.86 1.68 1.60 0.85 1.01 -3.60%
P/EPS 4.27 3.56 3.17 8.17 10.82 5.26 7.14 -8.20%
EY 23.44 28.12 31.54 12.24 9.25 19.03 14.01 8.95%
DY 3.77 3.69 6.21 2.17 4.85 3.03 2.11 10.15%
P/NAPS 0.50 0.53 0.39 0.61 0.52 0.54 0.39 4.22%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 20/02/14 27/02/13 29/02/12 21/02/11 23/02/10 25/02/09 -
Price 1.04 1.30 1.37 1.42 1.14 0.88 1.00 -
P/RPS 0.79 0.93 1.14 1.73 1.77 0.76 1.06 -4.77%
P/EPS 4.19 3.79 4.22 8.41 11.97 4.67 7.51 -9.26%
EY 23.89 26.39 23.71 11.89 8.35 21.41 13.31 10.23%
DY 3.85 3.46 4.67 2.11 4.39 3.41 2.00 11.52%
P/NAPS 0.49 0.56 0.52 0.63 0.58 0.48 0.41 3.01%

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