[TROP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.94%
YoY- 550.33%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 244,576 300,726 363,439 161,086 89,182 62,238 97,331 16.59%
PBT 175,380 40,407 49,347 80,109 -8,395 8,666 41,230 27.27%
Tax -18,670 -2,826 -19,680 -21,189 -3,634 -2,953 -5,975 20.90%
NP 156,710 37,581 29,667 58,920 -12,029 5,713 35,255 28.21%
-
NP to SH 151,783 29,520 23,720 57,827 -12,841 5,564 32,399 29.33%
-
Tax Rate 10.65% 6.99% 39.88% 26.45% - 34.08% 14.49% -
Total Cost 87,866 263,145 333,772 102,166 101,211 56,525 62,076 5.95%
-
Net Worth 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 679,083 29.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 72,346 - 48,518 - - - 7,775 45.00%
Div Payout % 47.66% - 204.55% - - - 24.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 679,083 29.05%
NOSH 1,446,930 1,392,452 1,078,181 460,772 456,975 463,666 259,192 33.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 64.07% 12.50% 8.16% 36.58% -13.49% 9.18% 36.22% -
ROE 4.83% 1.09% 1.04% 3.48% -1.41% 0.63% 4.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.90 21.60 33.71 34.96 19.52 13.42 37.55 -12.45%
EPS 10.49 2.12 2.20 12.55 -2.81 1.20 12.50 -2.87%
DPS 5.00 0.00 4.50 0.00 0.00 0.00 3.00 8.88%
NAPS 2.17 1.95 2.12 3.61 1.99 1.90 2.62 -3.09%
Adjusted Per Share Value based on latest NOSH - 460,772
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.76 12.00 14.51 6.43 3.56 2.48 3.89 16.56%
EPS 6.06 1.18 0.95 2.31 -0.51 0.22 1.29 29.39%
DPS 2.89 0.00 1.94 0.00 0.00 0.00 0.31 45.04%
NAPS 1.2533 1.0838 0.9124 0.664 0.363 0.3516 0.2711 29.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.27 1.51 1.02 1.32 1.03 1.20 -
P/RPS 5.41 5.88 4.48 2.92 6.76 7.67 3.20 9.14%
P/EPS 8.72 59.91 68.64 8.13 -46.98 85.83 9.60 -1.58%
EY 11.46 1.67 1.46 12.30 -2.13 1.17 10.42 1.59%
DY 5.46 0.00 2.98 0.00 0.00 0.00 2.50 13.89%
P/NAPS 0.42 0.65 0.71 0.28 0.66 0.54 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 23/11/10 18/11/09 -
Price 0.955 1.23 1.34 1.04 1.39 1.06 1.04 -
P/RPS 5.65 5.70 3.98 2.97 7.12 7.90 2.77 12.60%
P/EPS 9.10 58.02 60.91 8.29 -49.47 88.33 8.32 1.50%
EY 10.98 1.72 1.64 12.07 -2.02 1.13 12.02 -1.49%
DY 5.24 0.00 3.36 0.00 0.00 0.00 2.88 10.48%
P/NAPS 0.44 0.63 0.63 0.29 0.70 0.56 0.40 1.60%

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