[TROP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.33%
YoY- 21.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 304,881 903,960 444,680 234,362 157,698 101,923 102,256 19.96%
PBT 54,668 234,462 325,175 65,150 62,248 29,408 7,858 38.14%
Tax -21,321 -22,232 -65,448 -1,530 -6,721 4,935 -541 84.42%
NP 33,347 212,230 259,727 63,620 55,527 34,343 7,317 28.74%
-
NP to SH 29,077 198,662 256,453 62,068 50,962 34,588 4,099 38.59%
-
Tax Rate 39.00% 9.48% 20.13% 2.35% 10.80% -16.78% 6.88% -
Total Cost 271,534 691,730 184,953 170,742 102,171 67,580 94,939 19.13%
-
Net Worth 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 268,130 50.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 28,932 - - 46,368 13,721 22,743 8,043 23.77%
Div Payout % 99.50% - - 74.71% 26.93% 65.75% 196.24% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 268,130 50.42%
NOSH 1,446,616 1,395,098 1,106,354 724,512 457,397 454,861 268,130 32.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.94% 23.48% 58.41% 27.15% 35.21% 33.70% 7.16% -
ROE 0.93% 6.65% 9.99% 4.28% 5.57% 7.60% 1.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.08 64.80 40.19 32.35 34.48 22.41 38.14 -9.40%
EPS 2.01 14.24 23.18 8.57 11.14 7.60 1.53 4.65%
DPS 2.00 0.00 0.00 6.40 3.00 5.00 3.00 -6.53%
NAPS 2.15 2.14 2.32 2.00 2.00 1.00 1.00 13.60%
Adjusted Per Share Value based on latest NOSH - 724,512
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.17 36.08 17.75 9.35 6.29 4.07 4.08 19.96%
EPS 1.16 7.93 10.24 2.48 2.03 1.38 0.16 39.09%
DPS 1.15 0.00 0.00 1.85 0.55 0.91 0.32 23.75%
NAPS 1.2415 1.1917 1.0245 0.5784 0.3652 0.1816 0.107 50.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 1.06 1.22 1.03 1.38 1.03 0.99 -
P/RPS 4.74 1.64 3.04 3.18 4.00 4.60 2.60 10.52%
P/EPS 49.75 7.44 5.26 12.02 12.39 13.55 64.76 -4.29%
EY 2.01 13.43 19.00 8.32 8.07 7.38 1.54 4.53%
DY 2.00 0.00 0.00 6.21 2.17 4.85 3.03 -6.68%
P/NAPS 0.47 0.50 0.53 0.52 0.69 1.03 0.99 -11.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 20/02/14 27/02/13 29/02/12 21/02/11 23/02/10 -
Price 1.14 1.04 1.30 1.37 1.42 1.14 0.88 -
P/RPS 5.41 1.61 3.23 4.24 4.12 5.09 2.31 15.23%
P/EPS 56.72 7.30 5.61 15.99 12.74 14.99 57.56 -0.24%
EY 1.76 13.69 17.83 6.25 7.85 6.67 1.74 0.19%
DY 1.75 0.00 0.00 4.67 2.11 4.39 3.41 -10.51%
P/NAPS 0.53 0.49 0.56 0.69 0.71 1.14 0.88 -8.09%

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