[TROP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.88%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 554,158 252,675 1,475,503 1,030,823 667,384 305,252 630,363 -8.25%
PBT 128,277 17,321 503,648 178,473 129,126 66,789 224,944 -31.30%
Tax -3,480 2,353 -125,276 -59,828 -40,148 -24,529 -44,413 -81.77%
NP 124,797 19,674 378,372 118,645 88,978 42,260 180,531 -21.87%
-
NP to SH 97,281 7,827 362,308 105,855 82,135 43,807 171,057 -31.42%
-
Tax Rate 2.71% -13.58% 24.87% 33.52% 31.09% 36.73% 19.74% -
Total Cost 429,361 233,001 1,097,131 912,178 578,406 262,992 449,832 -3.06%
-
Net Worth 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 47.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 51,745 - 47,519 - - - 33,702 33.19%
Div Payout % 53.19% - 13.12% - - - 19.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 1,395,485 47.02%
NOSH 1,293,630 1,185,909 1,055,983 922,885 843,275 796,490 526,598 82.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.52% 7.79% 25.64% 11.51% 13.33% 13.84% 28.64% -
ROE 3.92% 0.35% 14.79% 5.41% 3.98% 2.17% 12.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.84 21.31 139.73 111.70 79.14 38.32 119.70 -49.68%
EPS 7.52 0.66 34.31 11.47 9.74 5.50 32.48 -62.39%
DPS 4.00 0.00 4.50 0.00 0.00 0.00 6.40 -26.96%
NAPS 1.92 1.90 2.32 2.12 2.45 2.54 2.65 -19.37%
Adjusted Per Share Value based on latest NOSH - 1,078,181
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.12 11.00 64.21 44.86 29.04 13.28 27.43 -8.23%
EPS 4.23 0.34 15.77 4.61 3.57 1.91 7.44 -31.44%
DPS 2.25 0.00 2.07 0.00 0.00 0.00 1.47 32.91%
NAPS 1.0809 0.9805 1.0661 0.8514 0.8991 0.8804 0.6073 47.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.50 1.57 1.22 1.51 1.89 1.54 1.03 -
P/RPS 3.50 7.37 0.87 1.35 2.39 4.02 0.86 155.56%
P/EPS 19.95 237.88 3.56 13.16 19.40 28.00 3.17 242.02%
EY 5.01 0.42 28.12 7.60 5.15 3.57 31.54 -70.76%
DY 2.67 0.00 3.69 0.00 0.00 0.00 6.21 -43.12%
P/NAPS 0.78 0.83 0.53 0.71 0.77 0.61 0.39 58.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 27/02/13 -
Price 1.36 1.59 1.30 1.34 1.66 1.92 1.37 -
P/RPS 3.17 7.46 0.93 1.20 2.10 5.01 1.14 98.11%
P/EPS 18.09 240.91 3.79 11.68 17.04 34.91 4.22 164.59%
EY 5.53 0.42 26.39 8.56 5.87 2.86 23.71 -62.21%
DY 2.94 0.00 3.46 0.00 0.00 0.00 4.67 -26.60%
P/NAPS 0.71 0.84 0.56 0.63 0.68 0.76 0.52 23.14%

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