[TROP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.79%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 234,362 161,086 117,081 117,834 157,698 89,182 70,663 121.59%
PBT 65,150 80,109 58,696 20,989 62,248 -8,395 25,389 86.89%
Tax -1,530 -21,189 -17,053 -4,641 -6,721 -3,634 -2,797 -32.99%
NP 63,620 58,920 41,643 16,348 55,527 -12,029 22,592 98.79%
-
NP to SH 62,068 57,827 38,826 12,336 50,962 -12,841 20,757 106.86%
-
Tax Rate 2.35% 26.45% 29.05% 22.11% 10.80% - 11.02% -
Total Cost 170,742 102,166 75,438 101,486 102,171 101,211 48,071 131.90%
-
Net Worth 1,449,025 1,663,390 1,074,401 963,033 914,794 909,380 937,706 33.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 46,368 - - - 13,721 - - -
Div Payout % 74.71% - - - 26.93% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,449,025 1,663,390 1,074,401 963,033 914,794 909,380 937,706 33.48%
NOSH 724,512 460,772 461,116 458,587 457,397 456,975 455,197 36.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.15% 36.58% 35.57% 13.87% 35.21% -13.49% 31.97% -
ROE 4.28% 3.48% 3.61% 1.28% 5.57% -1.41% 2.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.35 34.96 25.39 25.69 34.48 19.52 15.52 62.81%
EPS 8.57 12.55 8.42 2.69 11.14 -2.81 4.56 52.00%
DPS 6.40 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.00 3.61 2.33 2.10 2.00 1.99 2.06 -1.94%
Adjusted Per Share Value based on latest NOSH - 458,587
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.32 6.41 4.66 4.69 6.27 3.55 2.81 121.59%
EPS 2.47 2.30 1.54 0.49 2.03 -0.51 0.83 106.21%
DPS 1.84 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.5763 0.6616 0.4273 0.383 0.3638 0.3617 0.373 33.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.02 1.15 1.23 1.38 1.32 1.56 -
P/RPS 3.18 2.92 4.53 4.79 4.00 6.76 10.05 -53.40%
P/EPS 12.02 8.13 13.66 45.72 12.39 -46.98 34.21 -50.04%
EY 8.32 12.30 7.32 2.19 8.07 -2.13 2.92 100.34%
DY 6.21 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.52 0.28 0.49 0.59 0.69 0.66 0.76 -22.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.37 1.04 1.04 1.15 1.42 1.39 1.47 -
P/RPS 4.24 2.97 4.10 4.48 4.12 7.12 9.47 -41.33%
P/EPS 15.99 8.29 12.35 42.75 12.74 -49.47 32.24 -37.20%
EY 6.25 12.07 8.10 2.34 7.85 -2.02 3.10 59.25%
DY 4.67 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.69 0.29 0.45 0.55 0.71 0.70 0.71 -1.87%

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