[TROP] QoQ Annualized 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- 42.02%
YoY- 318.38%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,334,768 1,221,008 630,363 528,001 469,830 471,336 375,218 133.21%
PBT 258,252 267,156 224,944 213,058 159,370 83,956 99,221 89.32%
Tax -80,296 -98,116 -44,413 -57,177 -43,388 -18,564 -14,588 212.06%
NP 177,956 169,040 180,531 155,881 115,982 65,392 84,633 64.20%
-
NP to SH 164,270 175,228 171,057 145,318 102,324 49,344 77,012 65.78%
-
Tax Rate 31.09% 36.73% 19.74% 26.84% 27.22% 22.11% 14.70% -
Total Cost 1,156,812 1,051,968 449,832 372,120 353,848 405,944 290,585 151.39%
-
Net Worth 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 58.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 33,702 - - - 13,678 -
Div Payout % - - 19.70% - - - 17.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 58.59%
NOSH 843,275 796,490 526,598 460,257 460,089 458,587 455,963 50.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.33% 13.84% 28.64% 29.52% 24.69% 13.87% 22.56% -
ROE 7.95% 8.66% 12.26% 8.75% 9.55% 5.12% 7.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.28 153.30 119.70 114.72 102.12 102.78 82.29 54.72%
EPS 19.48 22.00 32.48 31.57 22.24 10.76 16.89 9.98%
DPS 0.00 0.00 6.40 0.00 0.00 0.00 3.00 -
NAPS 2.45 2.54 2.65 3.61 2.33 2.10 2.27 5.22%
Adjusted Per Share Value based on latest NOSH - 460,772
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.28 48.74 25.16 21.08 18.75 18.81 14.98 133.18%
EPS 6.56 6.99 6.83 5.80 4.08 1.97 3.07 65.97%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.55 -
NAPS 0.8247 0.8075 0.557 0.6632 0.4279 0.3844 0.4131 58.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.89 1.54 1.03 1.02 1.15 1.23 1.38 -
P/RPS 1.19 1.00 0.86 0.89 1.13 1.20 1.68 -20.55%
P/EPS 9.70 7.00 3.17 3.23 5.17 11.43 8.17 12.13%
EY 10.31 14.29 31.54 30.95 19.34 8.75 12.24 -10.81%
DY 0.00 0.00 6.21 0.00 0.00 0.00 2.17 -
P/NAPS 0.77 0.61 0.39 0.28 0.49 0.59 0.61 16.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 -
Price 1.66 1.92 1.37 1.04 1.04 1.15 1.42 -
P/RPS 1.05 1.25 1.14 0.91 1.02 1.12 1.73 -28.33%
P/EPS 8.52 8.73 4.22 3.29 4.68 10.69 8.41 0.87%
EY 11.73 11.46 23.71 30.36 21.38 9.36 11.89 -0.89%
DY 0.00 0.00 4.67 0.00 0.00 0.00 2.11 -
P/NAPS 0.68 0.76 0.52 0.29 0.45 0.55 0.63 5.22%

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