[TROP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 314.74%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 305,252 630,363 396,001 234,915 117,834 375,218 217,520 25.31%
PBT 66,789 224,944 159,794 79,685 20,989 99,221 36,973 48.27%
Tax -24,529 -44,413 -42,883 -21,694 -4,641 -14,588 -7,867 113.27%
NP 42,260 180,531 116,911 57,991 16,348 84,633 29,106 28.19%
-
NP to SH 43,807 171,057 108,989 51,162 12,336 77,012 26,050 41.36%
-
Tax Rate 36.73% 19.74% 26.84% 27.22% 22.11% 14.70% 21.28% -
Total Cost 262,992 449,832 279,090 176,924 101,486 290,585 188,414 24.87%
-
Net Worth 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,285 70.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 33,702 - - - 13,678 - -
Div Payout % - 19.70% - - - 17.76% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,023,086 1,395,485 1,661,529 1,072,009 963,033 1,035,037 906,285 70.72%
NOSH 796,490 526,598 460,257 460,089 458,587 455,963 455,419 45.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.84% 28.64% 29.52% 24.69% 13.87% 22.56% 13.38% -
ROE 2.17% 12.26% 6.56% 4.77% 1.28% 7.44% 2.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.32 119.70 86.04 51.06 25.69 82.29 47.76 -13.64%
EPS 5.50 32.48 23.68 11.12 2.69 16.89 5.72 -2.57%
DPS 0.00 6.40 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.54 2.65 3.61 2.33 2.10 2.27 1.99 17.64%
Adjusted Per Share Value based on latest NOSH - 461,116
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.14 25.07 15.75 9.34 4.69 14.92 8.65 25.32%
EPS 1.74 6.80 4.33 2.03 0.49 3.06 1.04 40.88%
DPS 0.00 1.34 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.8047 0.555 0.6608 0.4264 0.383 0.4117 0.3605 70.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.54 1.03 1.02 1.15 1.23 1.38 1.32 -
P/RPS 4.02 0.86 1.19 2.25 4.79 1.68 2.76 28.46%
P/EPS 28.00 3.17 4.31 10.34 45.72 8.17 23.08 13.73%
EY 3.57 31.54 23.22 9.67 2.19 12.24 4.33 -12.06%
DY 0.00 6.21 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.61 0.39 0.28 0.49 0.59 0.61 0.66 -5.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 -
Price 1.92 1.37 1.04 1.04 1.15 1.42 1.39 -
P/RPS 5.01 1.14 1.21 2.04 4.48 1.73 2.91 43.59%
P/EPS 34.91 4.22 4.39 9.35 42.75 8.41 24.30 27.29%
EY 2.86 23.71 22.77 10.69 2.34 11.89 4.12 -21.58%
DY 0.00 4.67 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.76 0.52 0.29 0.45 0.55 0.63 0.70 5.63%

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