[TROP] YoY Annualized Quarter 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- 42.02%
YoY- 318.38%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,263,776 1,139,845 1,374,430 528,001 290,026 253,780 279,001 28.61%
PBT 323,228 224,913 237,964 213,058 49,297 31,981 85,677 24.75%
Tax -36,381 -8,406 -79,770 -57,177 -10,489 -14,213 -16,148 14.48%
NP 286,846 216,506 158,193 155,881 38,808 17,768 69,529 26.62%
-
NP to SH 258,968 169,070 141,140 145,318 34,733 11,552 61,885 26.92%
-
Tax Rate 11.26% 3.74% 33.52% 26.84% 21.28% 44.44% 18.85% -
Total Cost 976,929 923,338 1,216,237 372,120 251,218 236,012 209,472 29.24%
-
Net Worth 3,112,780 2,586,462 1,956,517 1,661,529 906,284 866,399 679,355 28.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 95,630 70,740 - - - - 10,371 44.78%
Div Payout % 36.93% 41.84% - - - - 16.76% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,112,780 2,586,462 1,956,517 1,661,529 906,284 866,399 679,355 28.86%
NOSH 1,434,460 1,326,391 922,885 460,257 455,419 456,000 259,296 32.97%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.70% 18.99% 11.51% 29.52% 13.38% 7.00% 24.92% -
ROE 8.32% 6.54% 7.21% 8.75% 3.83% 1.33% 9.11% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 88.10 85.94 148.93 114.72 63.68 55.65 107.60 -3.27%
EPS 18.05 12.75 15.29 31.57 7.63 2.53 23.87 -4.54%
DPS 6.67 5.33 0.00 0.00 0.00 0.00 4.00 8.89%
NAPS 2.17 1.95 2.12 3.61 1.99 1.90 2.62 -3.09%
Adjusted Per Share Value based on latest NOSH - 460,772
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.00 49.60 59.81 22.98 12.62 11.04 12.14 28.61%
EPS 11.27 7.36 6.14 6.32 1.51 0.50 2.69 26.95%
DPS 4.16 3.08 0.00 0.00 0.00 0.00 0.45 44.84%
NAPS 1.3546 1.1256 0.8514 0.7231 0.3944 0.377 0.2956 28.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.27 1.51 1.02 1.32 1.03 1.20 -
P/RPS 1.04 1.48 1.01 0.89 2.07 1.85 1.12 -1.22%
P/EPS 5.07 9.96 9.87 3.23 17.31 40.66 5.03 0.13%
EY 19.73 10.04 10.13 30.95 5.78 2.46 19.89 -0.13%
DY 7.29 4.20 0.00 0.00 0.00 0.00 3.33 13.94%
P/NAPS 0.42 0.65 0.71 0.28 0.66 0.54 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 23/11/10 18/11/09 -
Price 0.955 1.23 1.34 1.04 1.39 1.06 1.04 -
P/RPS 1.08 1.43 0.90 0.91 2.18 1.90 0.97 1.80%
P/EPS 5.29 9.65 8.76 3.29 18.23 41.84 4.36 3.27%
EY 18.90 10.36 11.41 30.36 5.49 2.39 22.95 -3.18%
DY 6.98 4.34 0.00 0.00 0.00 0.00 3.85 10.41%
P/NAPS 0.44 0.63 0.63 0.29 0.70 0.56 0.40 1.60%

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