[TROP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 30.35%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 703,256 390,920 1,758,845 854,884 554,158 252,675 1,475,503 -39.06%
PBT 67,035 41,070 411,619 168,685 128,277 17,321 503,648 -74.02%
Tax -8,612 -14,099 -28,538 -6,305 -3,480 2,353 -125,276 -83.30%
NP 58,423 26,971 383,081 162,380 124,797 19,674 378,372 -71.31%
-
NP to SH 42,441 19,277 333,936 126,803 97,281 7,827 362,308 -76.15%
-
Tax Rate 12.85% 34.33% 6.93% 3.74% 2.71% -13.58% 24.87% -
Total Cost 644,833 363,949 1,375,764 692,504 429,361 233,001 1,097,131 -29.90%
-
Net Worth 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 13.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 53,752 53,055 51,745 - 47,519 -
Div Payout % - - 16.10% 41.84% 53.19% - 13.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 2,449,881 13.42%
NOSH 1,428,989 1,407,080 1,343,806 1,326,391 1,293,630 1,185,909 1,055,983 22.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.31% 6.90% 21.78% 18.99% 22.52% 7.79% 25.64% -
ROE 1.43% 0.66% 11.61% 4.90% 3.92% 0.35% 14.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.21 27.78 130.89 64.45 42.84 21.31 139.73 -50.22%
EPS 2.97 1.37 24.86 9.56 7.52 0.66 34.31 -80.51%
DPS 0.00 0.00 4.00 4.00 4.00 0.00 4.50 -
NAPS 2.07 2.08 2.14 1.95 1.92 1.90 2.32 -7.33%
Adjusted Per Share Value based on latest NOSH - 1,392,452
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.97 15.55 69.96 34.00 22.04 10.05 58.69 -39.07%
EPS 1.69 0.77 13.28 5.04 3.87 0.31 14.41 -76.13%
DPS 0.00 0.00 2.14 2.11 2.06 0.00 1.89 -
NAPS 1.1765 1.1641 1.1438 1.0287 0.9879 0.8962 0.9744 13.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.06 1.27 1.50 1.57 1.22 -
P/RPS 2.05 3.71 0.81 1.97 3.50 7.37 0.87 77.35%
P/EPS 34.01 75.18 4.27 13.28 19.95 237.88 3.56 352.09%
EY 2.94 1.33 23.44 7.53 5.01 0.42 28.12 -77.89%
DY 0.00 0.00 3.77 3.15 2.67 0.00 3.69 -
P/NAPS 0.49 0.50 0.50 0.65 0.78 0.83 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 -
Price 0.92 1.10 1.04 1.23 1.36 1.59 1.30 -
P/RPS 1.87 3.96 0.79 1.91 3.17 7.46 0.93 59.51%
P/EPS 30.98 80.29 4.19 12.87 18.09 240.91 3.79 307.34%
EY 3.23 1.25 23.89 7.77 5.53 0.42 26.39 -75.44%
DY 0.00 0.00 3.85 3.25 2.94 0.00 3.46 -
P/NAPS 0.44 0.53 0.49 0.63 0.71 0.84 0.56 -14.88%

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