[TROP] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.71%
YoY- 122.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,252,714 1,758,845 1,475,503 630,363 375,218 292,258 311,777 26.07%
PBT 297,088 411,619 503,648 224,944 99,221 53,394 72,115 26.59%
Tax -48,607 -28,538 -125,276 -44,413 -14,588 -5,725 -12,652 25.13%
NP 248,481 383,081 378,372 180,531 84,633 47,669 59,463 26.89%
-
NP to SH 223,302 333,936 362,308 171,057 77,012 43,252 50,512 28.09%
-
Tax Rate 16.36% 6.93% 24.87% 19.74% 14.70% 10.72% 17.54% -
Total Cost 1,004,233 1,375,764 1,097,131 449,832 290,585 244,589 252,314 25.87%
-
Net Worth 3,091,431 2,875,746 2,449,881 1,395,485 1,035,037 899,276 496,037 35.63%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 100,651 53,752 47,519 33,702 13,678 22,709 8,043 52.34%
Div Payout % 45.07% 16.10% 13.12% 19.70% 17.76% 52.50% 15.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,091,431 2,875,746 2,449,881 1,395,485 1,035,037 899,276 496,037 35.63%
NOSH 1,437,875 1,343,806 1,055,983 526,598 455,963 454,180 268,128 32.28%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.84% 21.78% 25.64% 28.64% 22.56% 16.31% 19.07% -
ROE 7.22% 11.61% 14.79% 12.26% 7.44% 4.81% 10.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 87.12 130.89 139.73 119.70 82.29 64.35 116.28 -4.69%
EPS 15.53 24.86 34.31 32.48 16.89 9.52 18.84 -3.16%
DPS 7.00 4.00 4.50 6.40 3.00 5.00 3.00 15.15%
NAPS 2.15 2.14 2.32 2.65 2.27 1.98 1.85 2.53%
Adjusted Per Share Value based on latest NOSH - 724,512
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.82 69.96 58.69 25.07 14.92 11.62 12.40 26.07%
EPS 8.88 13.28 14.41 6.80 3.06 1.72 2.01 28.08%
DPS 4.00 2.14 1.89 1.34 0.54 0.90 0.32 52.31%
NAPS 1.2296 1.1438 0.9744 0.555 0.4117 0.3577 0.1973 35.63%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 1.06 1.22 1.03 1.38 1.03 0.99 -
P/RPS 1.15 0.81 0.87 0.86 1.68 1.60 0.85 5.16%
P/EPS 6.44 4.27 3.56 3.17 8.17 10.82 5.26 3.42%
EY 15.53 23.44 28.12 31.54 12.24 9.25 19.03 -3.32%
DY 7.00 3.77 3.69 6.21 2.17 4.85 3.03 14.96%
P/NAPS 0.47 0.50 0.53 0.39 0.61 0.52 0.54 -2.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 20/02/14 27/02/13 29/02/12 21/02/11 23/02/10 -
Price 1.14 1.04 1.30 1.37 1.42 1.14 0.88 -
P/RPS 1.31 0.79 0.93 1.14 1.73 1.77 0.76 9.49%
P/EPS 7.34 4.19 3.79 4.22 8.41 11.97 4.67 7.82%
EY 13.62 23.89 26.39 23.71 11.89 8.35 21.41 -7.25%
DY 6.14 3.85 3.46 4.67 2.11 4.39 3.41 10.29%
P/NAPS 0.53 0.49 0.56 0.52 0.63 0.58 0.48 1.66%

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