[TROP] YoY Cumulative 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- 28.88%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,002,080 947,832 854,884 1,030,823 396,001 217,520 190,335 31.86%
PBT 127,294 242,421 168,685 178,473 159,794 36,973 23,986 32.03%
Tax -41,773 -27,286 -6,305 -59,828 -42,883 -7,867 -10,660 25.53%
NP 85,521 215,135 162,380 118,645 116,911 29,106 13,326 36.28%
-
NP to SH 83,282 194,226 126,803 105,855 108,989 26,050 8,664 45.76%
-
Tax Rate 32.82% 11.26% 3.74% 33.52% 26.84% 21.28% 44.44% -
Total Cost 916,559 732,697 692,504 912,178 279,090 188,414 177,009 31.49%
-
Net Worth 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 906,285 866,399 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 35,774 71,723 53,055 - - - - -
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 1,661,529 906,285 866,399 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 2.66% 6.24% 4.90% 5.41% 6.56% 2.87% 1.00% -
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 70.03 66.08 64.45 111.70 86.04 47.76 41.74 8.99%
EPS 5.82 13.54 9.56 11.47 23.68 5.72 1.90 20.49%
DPS 2.50 5.00 4.00 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 40.00 37.83 34.12 41.15 15.81 8.68 7.60 31.85%
EPS 3.32 7.75 5.06 4.23 4.35 1.04 0.35 45.44%
DPS 1.43 2.86 2.12 0.00 0.00 0.00 0.00 -
NAPS 1.2509 1.2425 1.0324 0.781 0.6632 0.3618 0.3458 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 1.47 1.38 1.97 1.35 1.19 2.76 2.47 -8.27%
P/EPS 17.70 6.76 13.28 13.16 4.31 23.08 54.21 -17.00%
EY 5.65 14.80 7.53 7.60 23.22 4.33 1.84 20.53%
DY 2.43 5.46 3.15 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 1.43 1.45 1.91 1.20 1.21 2.91 2.54 -9.12%
P/EPS 17.18 7.05 12.87 11.68 4.39 24.30 55.79 -17.80%
EY 5.82 14.18 7.77 8.56 22.77 4.12 1.79 21.69%
DY 2.50 5.24 3.25 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