[TROP] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.54%
YoY- 128.23%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,907,942 1,897,089 1,758,844 1,299,564 1,362,277 1,422,926 1,475,503 18.74%
PBT 341,906 426,896 403,147 493,860 502,800 454,180 503,648 -22.81%
Tax -33,671 -44,990 -28,538 -71,754 -88,608 -98,394 -125,276 -58.45%
NP 308,235 381,906 374,609 422,106 414,192 355,786 378,372 -12.80%
-
NP to SH 270,624 336,915 325,465 383,256 377,456 326,328 362,308 -17.72%
-
Tax Rate 9.85% 10.54% 7.08% 14.53% 17.62% 21.66% 24.87% -
Total Cost 1,599,707 1,515,183 1,384,235 877,458 948,085 1,067,140 1,097,131 28.67%
-
Net Worth 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 10.91%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 55,649 55,649 55,649 104,167 48,518 48,518 -
Div Payout % - 16.52% 17.10% 14.52% 27.60% 14.87% 13.39% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 2,253,227 2,566,742 10.91%
NOSH 1,447,812 1,407,080 1,395,098 1,392,452 1,391,228 1,185,909 1,106,354 19.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.16% 20.13% 21.30% 32.48% 30.40% 25.00% 25.64% -
ROE 9.03% 11.51% 10.90% 14.11% 14.13% 14.48% 14.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.78 134.82 126.07 93.33 97.92 119.99 133.37 -0.79%
EPS 18.69 23.94 23.33 27.52 27.13 27.52 32.75 -31.26%
DPS 0.00 4.00 3.99 4.00 7.49 4.09 4.39 -
NAPS 2.07 2.08 2.14 1.95 1.92 1.90 2.32 -7.33%
Adjusted Per Share Value based on latest NOSH - 1,392,452
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.16 75.72 70.21 51.87 54.38 56.80 58.90 18.74%
EPS 10.80 13.45 12.99 15.30 15.07 13.03 14.46 -17.72%
DPS 0.00 2.22 2.22 2.22 4.16 1.94 1.94 -
NAPS 1.1963 1.1682 1.1917 1.0838 1.0662 0.8994 1.0245 10.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 1.03 1.06 1.27 1.50 1.57 1.22 -
P/RPS 0.77 0.76 0.84 1.36 1.53 1.31 0.91 -10.56%
P/EPS 5.40 4.30 4.54 4.61 5.53 5.71 3.73 28.06%
EY 18.51 23.25 22.01 21.67 18.09 17.53 26.84 -21.99%
DY 0.00 3.88 3.76 3.15 4.99 2.61 3.59 -
P/NAPS 0.49 0.50 0.50 0.65 0.78 0.83 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 09/05/14 20/02/14 -
Price 0.92 1.10 1.04 1.23 1.36 1.59 1.30 -
P/RPS 0.70 0.82 0.82 1.32 1.39 1.33 0.97 -19.59%
P/EPS 4.92 4.59 4.46 4.47 5.01 5.78 3.97 15.42%
EY 20.32 21.77 22.43 22.38 19.95 17.31 25.19 -13.37%
DY 0.00 3.64 3.84 3.25 5.51 2.57 3.37 -
P/NAPS 0.44 0.53 0.49 0.63 0.71 0.84 0.56 -14.88%

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