[TROP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -35.93%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 630,363 528,001 469,830 471,336 375,218 290,026 256,676 81.53%
PBT 224,944 213,058 159,370 83,956 99,221 49,297 90,736 82.67%
Tax -44,413 -57,177 -43,388 -18,564 -14,588 -10,489 -8,466 200.40%
NP 180,531 155,881 115,982 65,392 84,633 38,808 82,270 68.46%
-
NP to SH 171,057 145,318 102,324 49,344 77,012 34,733 77,782 68.70%
-
Tax Rate 19.74% 26.84% 27.22% 22.11% 14.70% 21.28% 9.33% -
Total Cost 449,832 372,120 353,848 405,944 290,585 251,218 174,406 87.53%
-
Net Worth 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,284 937,022 30.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 33,702 - - - 13,678 - - -
Div Payout % 19.70% - - - 17.76% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,284 937,022 30.25%
NOSH 526,598 460,257 460,089 458,587 455,963 455,419 454,865 10.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.64% 29.52% 24.69% 13.87% 22.56% 13.38% 32.05% -
ROE 12.26% 8.75% 9.55% 5.12% 7.44% 3.83% 8.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.70 114.72 102.12 102.78 82.29 63.68 56.43 64.71%
EPS 32.48 31.57 22.24 10.76 16.89 7.63 17.10 53.07%
DPS 6.40 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.65 3.61 2.33 2.10 2.27 1.99 2.06 18.19%
Adjusted Per Share Value based on latest NOSH - 458,587
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.07 21.00 18.69 18.75 14.92 11.54 10.21 81.51%
EPS 6.80 5.78 4.07 1.96 3.06 1.38 3.09 68.78%
DPS 1.34 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.555 0.6608 0.4264 0.383 0.4117 0.3605 0.3727 30.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.02 1.15 1.23 1.38 1.32 1.56 -
P/RPS 0.86 0.89 1.13 1.20 1.68 2.07 2.76 -53.87%
P/EPS 3.17 3.23 5.17 11.43 8.17 17.31 9.12 -50.40%
EY 31.54 30.95 19.34 8.75 12.24 5.78 10.96 101.67%
DY 6.21 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.39 0.28 0.49 0.59 0.61 0.66 0.76 -35.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.37 1.04 1.04 1.15 1.42 1.39 1.47 -
P/RPS 1.14 0.91 1.02 1.12 1.73 2.18 2.61 -42.28%
P/EPS 4.22 3.29 4.68 10.69 8.41 18.23 8.60 -37.65%
EY 23.71 30.36 21.38 9.36 11.89 5.49 11.63 60.43%
DY 4.67 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 0.29 0.45 0.55 0.63 0.70 0.71 -18.67%

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