[TROP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 242.27%
YoY- 111.81%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 854,884 554,158 252,675 1,475,503 1,030,823 667,384 305,252 98.56%
PBT 168,685 128,277 17,321 503,648 178,473 129,126 66,789 85.35%
Tax -6,305 -3,480 2,353 -125,276 -59,828 -40,148 -24,529 -59.53%
NP 162,380 124,797 19,674 378,372 118,645 88,978 42,260 145.12%
-
NP to SH 126,803 97,281 7,827 362,308 105,855 82,135 43,807 102.97%
-
Tax Rate 3.74% 2.71% -13.58% 24.87% 33.52% 31.09% 36.73% -
Total Cost 692,504 429,361 233,001 1,097,131 912,178 578,406 262,992 90.57%
-
Net Worth 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 17.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 53,055 51,745 - 47,519 - - - -
Div Payout % 41.84% 53.19% - 13.12% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,586,462 2,483,770 2,253,227 2,449,881 1,956,517 2,066,024 2,023,086 17.77%
NOSH 1,326,391 1,293,630 1,185,909 1,055,983 922,885 843,275 796,490 40.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.99% 22.52% 7.79% 25.64% 11.51% 13.33% 13.84% -
ROE 4.90% 3.92% 0.35% 14.79% 5.41% 3.98% 2.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.45 42.84 21.31 139.73 111.70 79.14 38.32 41.38%
EPS 9.56 7.52 0.66 34.31 11.47 9.74 5.50 44.51%
DPS 4.00 4.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.95 1.92 1.90 2.32 2.12 2.45 2.54 -16.14%
Adjusted Per Share Value based on latest NOSH - 1,106,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.12 22.12 10.09 58.90 41.15 26.64 12.18 98.59%
EPS 5.06 3.88 0.31 14.46 4.23 3.28 1.75 102.82%
DPS 2.12 2.07 0.00 1.90 0.00 0.00 0.00 -
NAPS 1.0324 0.9914 0.8994 0.9779 0.781 0.8247 0.8075 17.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.50 1.57 1.22 1.51 1.89 1.54 -
P/RPS 1.97 3.50 7.37 0.87 1.35 2.39 4.02 -37.81%
P/EPS 13.28 19.95 237.88 3.56 13.16 19.40 28.00 -39.15%
EY 7.53 5.01 0.42 28.12 7.60 5.15 3.57 64.39%
DY 3.15 2.67 0.00 3.69 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 0.83 0.53 0.71 0.77 0.61 4.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 09/05/14 20/02/14 29/11/13 27/08/13 21/05/13 -
Price 1.23 1.36 1.59 1.30 1.34 1.66 1.92 -
P/RPS 1.91 3.17 7.46 0.93 1.20 2.10 5.01 -47.39%
P/EPS 12.87 18.09 240.91 3.79 11.68 17.04 34.91 -48.55%
EY 7.77 5.53 0.42 26.39 8.56 5.87 2.86 94.58%
DY 3.25 2.94 0.00 3.46 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.84 0.56 0.63 0.68 0.76 -11.74%

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