[TROP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.1%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,406,512 1,563,680 1,758,845 1,139,845 1,108,316 1,010,700 1,475,503 -3.15%
PBT 134,070 164,280 411,619 224,913 256,554 69,284 503,648 -58.71%
Tax -17,224 -56,396 -28,538 -8,406 -6,960 9,412 -125,276 -73.45%
NP 116,846 107,884 383,081 216,506 249,594 78,696 378,372 -54.41%
-
NP to SH 84,882 77,108 333,936 169,070 194,562 31,308 362,308 -62.09%
-
Tax Rate 12.85% 34.33% 6.93% 3.74% 2.71% -13.58% 24.87% -
Total Cost 1,289,666 1,455,796 1,375,764 923,338 858,722 932,004 1,097,131 11.41%
-
Net Worth 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 13.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 53,752 70,740 103,490 - 47,519 -
Div Payout % - - 16.10% 41.84% 53.19% - 13.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 13.42%
NOSH 1,428,989 1,407,080 1,343,806 1,326,391 1,293,630 1,185,909 1,055,983 22.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.31% 6.90% 21.78% 18.99% 22.52% 7.79% 25.64% -
ROE 2.87% 2.63% 11.61% 6.54% 7.83% 1.39% 14.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 98.43 111.13 130.89 85.94 85.67 85.23 139.73 -20.88%
EPS 5.94 5.48 24.86 12.75 15.04 2.64 34.31 -69.03%
DPS 0.00 0.00 4.00 5.33 8.00 0.00 4.50 -
NAPS 2.07 2.08 2.14 1.95 1.92 1.90 2.32 -7.33%
Adjusted Per Share Value based on latest NOSH - 1,392,452
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.21 68.05 76.54 49.60 48.23 43.98 64.21 -3.14%
EPS 3.69 3.36 14.53 7.36 8.47 1.36 15.77 -62.12%
DPS 0.00 0.00 2.34 3.08 4.50 0.00 2.07 -
NAPS 1.2872 1.2736 1.2514 1.1256 1.0809 0.9805 1.0661 13.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.06 1.27 1.50 1.57 1.22 -
P/RPS 1.03 0.93 0.81 1.48 1.75 1.84 0.87 11.94%
P/EPS 17.00 18.80 4.27 9.96 9.97 59.47 3.56 184.38%
EY 5.88 5.32 23.44 10.04 10.03 1.68 28.12 -64.87%
DY 0.00 0.00 3.77 4.20 5.33 0.00 3.69 -
P/NAPS 0.49 0.50 0.50 0.65 0.78 0.83 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 -
Price 0.92 1.10 1.04 1.23 1.36 1.59 1.30 -
P/RPS 0.93 0.99 0.79 1.43 1.59 1.87 0.93 0.00%
P/EPS 15.49 20.07 4.19 9.65 9.04 60.23 3.79 156.28%
EY 6.46 4.98 23.89 10.36 11.06 1.66 26.39 -60.96%
DY 0.00 0.00 3.85 4.34 5.88 0.00 3.46 -
P/NAPS 0.44 0.53 0.49 0.63 0.71 0.84 0.56 -14.88%

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