[TROP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 163.35%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 947,832 703,256 390,920 1,758,845 854,884 554,158 252,675 141.22%
PBT 242,421 67,035 41,070 411,619 168,685 128,277 17,321 479.83%
Tax -27,286 -8,612 -14,099 -28,538 -6,305 -3,480 2,353 -
NP 215,135 58,423 26,971 383,081 162,380 124,797 19,674 391.94%
-
NP to SH 194,226 42,441 19,277 333,936 126,803 97,281 7,827 749.10%
-
Tax Rate 11.26% 12.85% 34.33% 6.93% 3.74% 2.71% -13.58% -
Total Cost 732,697 644,833 363,949 1,375,764 692,504 429,361 233,001 114.49%
-
Net Worth 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 24.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 71,723 - - 53,752 53,055 51,745 - -
Div Payout % 36.93% - - 16.10% 41.84% 53.19% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 2,253,227 24.01%
NOSH 1,434,460 1,428,989 1,407,080 1,343,806 1,326,391 1,293,630 1,185,909 13.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.70% 8.31% 6.90% 21.78% 18.99% 22.52% 7.79% -
ROE 6.24% 1.43% 0.66% 11.61% 4.90% 3.92% 0.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.08 49.21 27.78 130.89 64.45 42.84 21.31 112.49%
EPS 13.54 2.97 1.37 24.86 9.56 7.52 0.66 648.02%
DPS 5.00 0.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 2.17 2.07 2.08 2.14 1.95 1.92 1.90 9.25%
Adjusted Per Share Value based on latest NOSH - 1,395,098
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.83 28.07 15.60 70.21 34.12 22.12 10.09 141.14%
EPS 7.75 1.69 0.77 13.33 5.06 3.88 0.31 753.31%
DPS 2.86 0.00 0.00 2.15 2.12 2.07 0.00 -
NAPS 1.2425 1.1807 1.1682 1.1479 1.0324 0.9914 0.8994 24.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 1.01 1.03 1.06 1.27 1.50 1.57 -
P/RPS 1.38 2.05 3.71 0.81 1.97 3.50 7.37 -67.23%
P/EPS 6.76 34.01 75.18 4.27 13.28 19.95 237.88 -90.66%
EY 14.80 2.94 1.33 23.44 7.53 5.01 0.42 972.50%
DY 5.46 0.00 0.00 3.77 3.15 2.67 0.00 -
P/NAPS 0.42 0.49 0.50 0.50 0.65 0.78 0.83 -36.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 -
Price 0.955 0.92 1.10 1.04 1.23 1.36 1.59 -
P/RPS 1.45 1.87 3.96 0.79 1.91 3.17 7.46 -66.41%
P/EPS 7.05 30.98 80.29 4.19 12.87 18.09 240.91 -90.48%
EY 14.18 3.23 1.25 23.89 7.77 5.53 0.42 942.36%
DY 5.24 0.00 0.00 3.85 3.25 2.94 0.00 -
P/NAPS 0.44 0.44 0.53 0.49 0.63 0.71 0.84 -34.99%

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