[TROP] QoQ 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- -38.11%
YoY- -58.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 301,483 252,675 444,680 363,439 362,132 305,252 234,362 18.33%
PBT 110,957 17,321 325,175 49,347 62,337 66,789 65,150 42.75%
Tax -5,833 2,353 -65,448 -19,680 -15,619 -24,529 -1,530 144.64%
NP 105,124 19,674 259,727 29,667 46,718 42,260 63,620 39.89%
-
NP to SH 89,456 7,827 256,453 23,720 38,328 43,807 62,068 27.67%
-
Tax Rate 5.26% -13.58% 20.13% 39.88% 25.06% 36.73% 2.35% -
Total Cost 196,359 233,001 184,953 333,772 315,414 262,992 170,742 9.79%
-
Net Worth 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 50.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 55,649 - - 48,518 - - 46,368 12.97%
Div Payout % 62.21% - - 204.55% - - 74.71% -
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 2,671,158 2,253,227 2,566,742 2,285,745 2,178,737 2,023,086 1,449,025 50.51%
NOSH 1,391,228 1,185,909 1,106,354 1,078,181 889,280 796,490 724,512 54.67%
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 34.87% 7.79% 58.41% 8.16% 12.90% 13.84% 27.15% -
ROE 3.35% 0.35% 9.99% 1.04% 1.76% 2.17% 4.28% -
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 21.67 21.31 40.19 33.71 40.72 38.32 32.35 -23.49%
EPS 6.43 0.66 23.18 2.20 4.31 5.50 8.57 -17.47%
DPS 4.00 0.00 0.00 4.50 0.00 0.00 6.40 -26.96%
NAPS 1.92 1.90 2.32 2.12 2.45 2.54 2.00 -2.69%
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 11.99 10.05 17.69 14.46 14.40 12.14 9.32 18.34%
EPS 3.56 0.31 10.20 0.94 1.52 1.74 2.47 27.68%
DPS 2.21 0.00 0.00 1.93 0.00 0.00 1.84 13.03%
NAPS 1.0624 0.8962 1.0209 0.9091 0.8666 0.8047 0.5763 50.51%
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 6.92 7.37 3.04 4.48 4.64 4.02 3.18 68.16%
P/EPS 23.33 237.88 5.26 68.64 43.85 28.00 12.02 55.78%
EY 4.29 0.42 19.00 1.46 2.28 3.57 8.32 -35.77%
DY 2.67 0.00 0.00 2.98 0.00 0.00 6.21 -43.12%
P/NAPS 0.78 0.83 0.53 0.71 0.77 0.61 0.52 31.13%
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 6.28 7.46 3.23 3.98 4.08 5.01 4.24 30.02%
P/EPS 21.15 240.91 5.61 60.91 38.52 34.91 15.99 20.55%
EY 4.73 0.42 17.83 1.64 2.60 2.86 6.25 -16.99%
DY 2.94 0.00 0.00 3.36 0.00 0.00 4.67 -26.60%
P/NAPS 0.71 0.84 0.56 0.63 0.68 0.76 0.69 1.92%

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