[TROP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -91.36%
YoY- -82.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,758,845 1,139,845 1,108,316 1,010,700 1,475,503 1,374,430 1,334,768 20.13%
PBT 411,619 224,913 256,554 69,284 503,648 237,964 258,252 36.33%
Tax -28,538 -8,406 -6,960 9,412 -125,276 -79,770 -80,296 -49.73%
NP 383,081 216,506 249,594 78,696 378,372 158,193 177,956 66.48%
-
NP to SH 333,936 169,070 194,562 31,308 362,308 141,140 164,270 60.26%
-
Tax Rate 6.93% 3.74% 2.71% -13.58% 24.87% 33.52% 31.09% -
Total Cost 1,375,764 923,338 858,722 932,004 1,097,131 1,216,237 1,156,812 12.21%
-
Net Worth 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 24.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 53,752 70,740 103,490 - 47,519 - - -
Div Payout % 16.10% 41.84% 53.19% - 13.12% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 24.58%
NOSH 1,343,806 1,326,391 1,293,630 1,185,909 1,055,983 922,885 843,275 36.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.78% 18.99% 22.52% 7.79% 25.64% 11.51% 13.33% -
ROE 11.61% 6.54% 7.83% 1.39% 14.79% 7.21% 7.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.89 85.94 85.67 85.23 139.73 148.93 158.28 -11.86%
EPS 24.86 12.75 15.04 2.64 34.31 15.29 19.48 17.60%
DPS 4.00 5.33 8.00 0.00 4.50 0.00 0.00 -
NAPS 2.14 1.95 1.92 1.90 2.32 2.12 2.45 -8.60%
Adjusted Per Share Value based on latest NOSH - 1,185,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.96 45.34 44.08 40.20 58.69 54.67 53.09 20.13%
EPS 13.28 6.72 7.74 1.25 14.41 5.61 6.53 60.31%
DPS 2.14 2.81 4.12 0.00 1.89 0.00 0.00 -
NAPS 1.1438 1.0287 0.9879 0.8962 0.9744 0.7782 0.8217 24.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.06 1.27 1.50 1.57 1.22 1.51 1.89 -
P/RPS 0.81 1.48 1.75 1.84 0.87 1.01 1.19 -22.56%
P/EPS 4.27 9.96 9.97 59.47 3.56 9.87 9.70 -42.04%
EY 23.44 10.04 10.03 1.68 28.12 10.13 10.31 72.64%
DY 3.77 4.20 5.33 0.00 3.69 0.00 0.00 -
P/NAPS 0.50 0.65 0.78 0.83 0.53 0.71 0.77 -24.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 -
Price 1.04 1.23 1.36 1.59 1.30 1.34 1.66 -
P/RPS 0.79 1.43 1.59 1.87 0.93 0.90 1.05 -17.23%
P/EPS 4.19 9.65 9.04 60.23 3.79 8.76 8.52 -37.61%
EY 23.89 10.36 11.06 1.66 26.39 11.41 11.73 60.46%
DY 3.85 4.34 5.88 0.00 3.46 0.00 0.00 -
P/NAPS 0.49 0.63 0.71 0.84 0.56 0.63 0.68 -19.57%

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