[TROP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.93%
YoY- 61.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,546,162 1,148,718 1,897,089 1,422,926 817,781 435,377 291,562 32.02%
PBT 178,696 285,846 426,896 454,180 270,744 100,231 66,772 17.81%
Tax -52,217 -47,536 -44,990 -98,394 -64,301 -17,793 -3,705 55.35%
NP 126,479 238,310 381,906 355,786 206,443 82,438 63,067 12.28%
-
NP to SH 124,427 219,195 336,915 326,328 202,528 71,214 60,923 12.62%
-
Tax Rate 29.22% 16.63% 10.54% 21.66% 23.75% 17.75% 5.55% -
Total Cost 1,419,683 910,408 1,515,183 1,067,140 611,338 352,939 228,495 35.54%
-
Net Worth 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 20.88%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 71,343 101,278 55,649 48,518 46,368 13,721 22,743 20.96%
Div Payout % 57.34% 46.20% 16.52% 14.87% 22.90% 19.27% 37.33% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 20.88%
NOSH 1,433,874 1,444,761 1,407,080 1,185,909 796,490 458,587 454,511 21.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.18% 20.75% 20.13% 25.00% 25.24% 18.93% 21.63% -
ROE 4.34% 7.06% 11.51% 14.48% 10.01% 7.39% 6.64% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 107.83 79.51 134.82 119.99 102.67 94.94 64.15 9.03%
EPS 8.68 15.17 23.94 27.52 25.43 15.53 13.40 -6.97%
DPS 5.00 7.00 4.00 4.09 5.82 3.00 5.00 0.00%
NAPS 2.00 2.15 2.08 1.90 2.54 2.10 2.02 -0.16%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 67.28 49.99 82.56 61.92 35.59 18.95 12.69 32.01%
EPS 5.41 9.54 14.66 14.20 8.81 3.10 2.65 12.61%
DPS 3.10 4.41 2.42 2.11 2.02 0.60 0.99 20.93%
NAPS 1.248 1.3517 1.2736 0.9805 0.8804 0.4191 0.3995 20.88%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.00 1.02 1.03 1.57 1.54 1.23 1.10 -
P/RPS 0.93 1.28 0.76 1.31 1.50 1.30 1.71 -9.64%
P/EPS 11.52 6.72 4.30 5.71 6.06 7.92 8.21 5.80%
EY 8.68 14.87 23.25 17.53 16.51 12.63 12.19 -5.49%
DY 5.00 6.86 3.88 2.61 3.78 2.44 4.55 1.58%
P/NAPS 0.50 0.47 0.50 0.83 0.61 0.59 0.54 -1.27%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 -
Price 0.965 1.04 1.10 1.59 1.92 1.15 1.16 -
P/RPS 0.89 1.31 0.82 1.33 1.87 1.21 1.81 -11.14%
P/EPS 11.12 6.85 4.59 5.78 7.55 7.41 8.65 4.27%
EY 8.99 14.59 21.77 17.31 13.24 13.50 11.56 -4.10%
DY 5.18 6.73 3.64 2.57 3.03 2.61 4.31 3.10%
P/NAPS 0.48 0.48 0.53 0.84 0.76 0.55 0.57 -2.82%

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