[TROP] QoQ Annualized 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- 17.71%
YoY- 122.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,374,430 1,334,768 1,221,008 630,363 528,001 469,830 471,336 103.97%
PBT 237,964 258,252 267,156 224,944 213,058 159,370 83,956 100.15%
Tax -79,770 -80,296 -98,116 -44,413 -57,177 -43,388 -18,564 164.07%
NP 158,193 177,956 169,040 180,531 155,881 115,982 65,392 80.11%
-
NP to SH 141,140 164,270 175,228 171,057 145,318 102,324 49,344 101.37%
-
Tax Rate 33.52% 31.09% 36.73% 19.74% 26.84% 27.22% 22.11% -
Total Cost 1,216,237 1,156,812 1,051,968 449,832 372,120 353,848 405,944 107.68%
-
Net Worth 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 60.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 33,702 - - - -
Div Payout % - - - 19.70% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,956,517 2,066,024 2,023,086 1,395,485 1,661,529 1,072,009 963,033 60.33%
NOSH 922,885 843,275 796,490 526,598 460,257 460,089 458,587 59.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.51% 13.33% 13.84% 28.64% 29.52% 24.69% 13.87% -
ROE 7.21% 7.95% 8.66% 12.26% 8.75% 9.55% 5.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 148.93 158.28 153.30 119.70 114.72 102.12 102.78 28.02%
EPS 15.29 19.48 22.00 32.48 31.57 22.24 10.76 26.36%
DPS 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 2.12 2.45 2.54 2.65 3.61 2.33 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 724,512
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.81 58.09 53.13 27.43 22.98 20.45 20.51 103.98%
EPS 6.14 7.15 7.63 7.44 6.32 4.45 2.15 101.16%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.8514 0.8991 0.8804 0.6073 0.7231 0.4665 0.4191 60.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.51 1.89 1.54 1.03 1.02 1.15 1.23 -
P/RPS 1.01 1.19 1.00 0.86 0.89 1.13 1.20 -10.84%
P/EPS 9.87 9.70 7.00 3.17 3.23 5.17 11.43 -9.31%
EY 10.13 10.31 14.29 31.54 30.95 19.34 8.75 10.24%
DY 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.61 0.39 0.28 0.49 0.59 13.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 -
Price 1.34 1.66 1.92 1.37 1.04 1.04 1.15 -
P/RPS 0.90 1.05 1.25 1.14 0.91 1.02 1.12 -13.55%
P/EPS 8.76 8.52 8.73 4.22 3.29 4.68 10.69 -12.42%
EY 11.41 11.73 11.46 23.71 30.36 21.38 9.36 14.10%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.76 0.52 0.29 0.45 0.55 9.46%

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