[TROP] QoQ Annualized 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- -14.08%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,108,316 1,010,700 1,475,503 1,374,430 1,334,768 1,221,008 630,363 45.82%
PBT 256,554 69,284 503,648 237,964 258,252 267,156 224,944 9.18%
Tax -6,960 9,412 -125,276 -79,770 -80,296 -98,116 -44,413 -71.03%
NP 249,594 78,696 378,372 158,193 177,956 169,040 180,531 24.17%
-
NP to SH 194,562 31,308 362,308 141,140 164,270 175,228 171,057 8.98%
-
Tax Rate 2.71% -13.58% 24.87% 33.52% 31.09% 36.73% 19.74% -
Total Cost 858,722 932,004 1,097,131 1,216,237 1,156,812 1,051,968 449,832 54.06%
-
Net Worth 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 47.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 103,490 - 47,519 - - - 33,702 111.70%
Div Payout % 53.19% - 13.12% - - - 19.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 47.02%
NOSH 1,293,630 1,185,909 1,055,983 922,885 843,275 796,490 526,598 82.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.52% 7.79% 25.64% 11.51% 13.33% 13.84% 28.64% -
ROE 7.83% 1.39% 14.79% 7.21% 7.95% 8.66% 12.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.67 85.23 139.73 148.93 158.28 153.30 119.70 -20.03%
EPS 15.04 2.64 34.31 15.29 19.48 22.00 32.48 -40.23%
DPS 8.00 0.00 4.50 0.00 0.00 0.00 6.40 16.08%
NAPS 1.92 1.90 2.32 2.12 2.45 2.54 2.65 -19.37%
Adjusted Per Share Value based on latest NOSH - 1,078,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.08 40.20 58.69 54.67 53.09 48.56 25.07 45.82%
EPS 7.74 1.25 14.41 5.61 6.53 6.97 6.80 9.04%
DPS 4.12 0.00 1.89 0.00 0.00 0.00 1.34 111.87%
NAPS 0.9879 0.8962 0.9744 0.7782 0.8217 0.8047 0.555 47.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.50 1.57 1.22 1.51 1.89 1.54 1.03 -
P/RPS 1.75 1.84 0.87 1.01 1.19 1.00 0.86 60.78%
P/EPS 9.97 59.47 3.56 9.87 9.70 7.00 3.17 115.11%
EY 10.03 1.68 28.12 10.13 10.31 14.29 31.54 -53.50%
DY 5.33 0.00 3.69 0.00 0.00 0.00 6.21 -9.71%
P/NAPS 0.78 0.83 0.53 0.71 0.77 0.61 0.39 58.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 -
Price 1.36 1.59 1.30 1.34 1.66 1.92 1.37 -
P/RPS 1.59 1.87 0.93 0.90 1.05 1.25 1.14 24.90%
P/EPS 9.04 60.23 3.79 8.76 8.52 8.73 4.22 66.40%
EY 11.06 1.66 26.39 11.41 11.73 11.46 23.71 -39.93%
DY 5.88 0.00 3.46 0.00 0.00 0.00 4.67 16.65%
P/NAPS 0.71 0.84 0.56 0.63 0.68 0.76 0.52 23.14%

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