[TROP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 79.15%
YoY- 163.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,062,832 817,781 630,363 553,699 481,795 435,377 375,218 100.32%
PBT 274,385 270,744 224,944 222,042 133,538 100,231 99,222 97.13%
Tax -62,867 -64,301 -44,413 -49,604 -32,049 -17,793 -14,588 165.05%
NP 211,518 206,443 180,531 172,438 101,489 82,438 84,634 84.26%
-
NP to SH 202,030 202,528 171,057 159,951 89,283 71,214 77,013 90.32%
-
Tax Rate 22.91% 23.75% 19.74% 22.34% 24.00% 17.75% 14.70% -
Total Cost 851,314 611,338 449,832 381,261 380,306 352,939 290,584 104.87%
-
Net Worth 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 963,033 914,794 78.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 46,368 46,368 46,368 13,721 13,721 13,721 13,721 125.36%
Div Payout % 22.95% 22.90% 27.11% 8.58% 15.37% 19.27% 17.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,178,737 2,023,086 1,449,025 1,663,390 1,074,401 963,033 914,794 78.43%
NOSH 889,280 796,490 724,512 460,772 461,116 458,587 457,397 55.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.90% 25.24% 28.64% 31.14% 21.06% 18.93% 22.56% -
ROE 9.27% 10.01% 11.80% 9.62% 8.31% 7.39% 8.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 119.52 102.67 87.01 120.17 104.48 94.94 82.03 28.55%
EPS 22.72 25.43 23.61 34.71 19.36 15.53 16.84 22.12%
DPS 5.21 5.82 6.40 3.00 3.00 3.00 3.00 44.52%
NAPS 2.45 2.54 2.00 3.61 2.33 2.10 2.00 14.50%
Adjusted Per Share Value based on latest NOSH - 460,772
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.42 32.64 25.16 22.10 19.23 17.38 14.98 100.28%
EPS 8.06 8.08 6.83 6.38 3.56 2.84 3.07 90.42%
DPS 1.85 1.85 1.85 0.55 0.55 0.55 0.55 124.66%
NAPS 0.8697 0.8075 0.5784 0.664 0.4289 0.3844 0.3652 78.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.89 1.54 1.03 1.02 1.15 1.23 1.38 -
P/RPS 1.58 1.50 1.18 0.85 1.10 1.30 1.68 -4.01%
P/EPS 8.32 6.06 4.36 2.94 5.94 7.92 8.20 0.97%
EY 12.02 16.51 22.92 34.03 16.84 12.63 12.20 -0.98%
DY 2.76 3.78 6.21 2.94 2.61 2.44 2.17 17.40%
P/NAPS 0.77 0.61 0.52 0.28 0.49 0.59 0.69 7.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 27/02/13 30/11/12 30/11/12 23/05/12 29/02/12 -
Price 1.66 1.92 1.37 1.04 1.04 1.15 1.42 -
P/RPS 1.39 1.87 1.57 0.87 1.00 1.21 1.73 -13.58%
P/EPS 7.31 7.55 5.80 3.00 5.37 7.41 8.43 -9.07%
EY 13.69 13.24 17.23 33.38 18.62 13.50 11.86 10.04%
DY 3.14 3.03 4.67 2.88 2.88 2.61 2.11 30.37%
P/NAPS 0.68 0.76 0.69 0.29 0.45 0.55 0.71 -2.83%

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