[TROP] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1142.89%
YoY- 18.44%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 826,263 645,005 703,256 554,158 667,384 234,915 128,338 36.35%
PBT 128,486 73,899 67,035 128,277 129,126 79,685 45,368 18.92%
Tax -39,155 -25,329 -8,612 -3,480 -40,148 -21,694 -4,233 44.83%
NP 89,331 48,570 58,423 124,797 88,978 57,991 41,135 13.78%
-
NP to SH 85,366 48,487 42,441 97,281 82,135 51,162 38,891 13.98%
-
Tax Rate 30.47% 34.28% 12.85% 2.71% 31.09% 27.22% 9.33% -
Total Cost 736,932 596,435 644,833 429,361 578,406 176,924 87,203 42.67%
-
Net Worth 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 937,022 22.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 29,153 - - 51,745 - - - -
Div Payout % 34.15% - - 53.19% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 937,022 22.82%
NOSH 1,465,761 1,447,373 1,428,989 1,293,630 843,275 460,089 454,865 21.51%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.81% 7.53% 8.31% 22.52% 13.33% 24.69% 32.05% -
ROE 2.65% 1.54% 1.43% 3.92% 3.98% 4.77% 4.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.68 44.56 49.21 42.84 79.14 51.06 28.21 12.32%
EPS 5.90 3.35 2.97 7.52 9.74 11.12 8.55 -5.99%
DPS 2.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.07 1.92 2.45 2.33 2.06 1.17%
Adjusted Per Share Value based on latest NOSH - 1,391,228
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.96 28.07 30.60 24.12 29.04 10.22 5.58 36.37%
EPS 3.71 2.11 1.85 4.23 3.57 2.23 1.69 13.98%
DPS 1.27 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 1.4019 1.3668 1.2872 1.0809 0.8991 0.4665 0.4078 22.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.97 1.03 1.01 1.50 1.89 1.15 1.56 -
P/RPS 1.71 2.31 2.05 3.50 2.39 2.25 5.53 -17.75%
P/EPS 16.56 30.75 34.01 19.95 19.40 10.34 18.25 -1.60%
EY 6.04 3.25 2.94 5.01 5.15 9.67 5.48 1.63%
DY 2.06 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.78 0.77 0.49 0.76 -8.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 -
Price 0.95 1.06 0.92 1.36 1.66 1.04 1.47 -
P/RPS 1.68 2.38 1.87 3.17 2.10 2.04 5.21 -17.17%
P/EPS 16.22 31.64 30.98 18.09 17.04 9.35 17.19 -0.96%
EY 6.16 3.16 3.23 5.53 5.87 10.69 5.82 0.94%
DY 2.11 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.44 0.71 0.68 0.45 0.71 -8.01%

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