[TROP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 314.74%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 703,256 554,158 667,384 234,915 128,338 128,098 111,920 35.82%
PBT 67,035 128,277 129,126 79,685 45,368 15,320 23,027 19.48%
Tax -8,612 -3,480 -40,148 -21,694 -4,233 -7,707 -6,136 5.80%
NP 58,423 124,797 88,978 57,991 41,135 7,613 16,891 22.96%
-
NP to SH 42,441 97,281 82,135 51,162 38,891 3,100 14,015 20.27%
-
Tax Rate 12.85% 2.71% 31.09% 27.22% 9.33% 50.31% 26.65% -
Total Cost 644,833 429,361 578,406 176,924 87,203 120,485 95,029 37.57%
-
Net Worth 2,958,008 2,483,770 2,066,024 1,072,009 937,022 837,000 648,842 28.75%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 51,745 - - - - - -
Div Payout % - 53.19% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,958,008 2,483,770 2,066,024 1,072,009 937,022 837,000 648,842 28.75%
NOSH 1,428,989 1,293,630 843,275 460,089 454,865 442,857 259,537 32.86%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.31% 22.52% 13.33% 24.69% 32.05% 5.94% 15.09% -
ROE 1.43% 3.92% 3.98% 4.77% 4.15% 0.37% 2.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.21 42.84 79.14 51.06 28.21 28.93 43.12 2.22%
EPS 2.97 7.52 9.74 11.12 8.55 0.70 5.40 -9.47%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.92 2.45 2.33 2.06 1.89 2.50 -3.09%
Adjusted Per Share Value based on latest NOSH - 461,116
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.07 22.12 26.64 9.38 5.12 5.11 4.47 35.80%
EPS 1.69 3.88 3.28 2.04 1.55 0.12 0.56 20.20%
DPS 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1807 0.9914 0.8247 0.4279 0.374 0.3341 0.259 28.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.01 1.50 1.89 1.15 1.56 1.09 1.01 -
P/RPS 2.05 3.50 2.39 2.25 5.53 3.77 2.34 -2.18%
P/EPS 34.01 19.95 19.40 10.34 18.25 155.71 18.70 10.47%
EY 2.94 5.01 5.15 9.67 5.48 0.64 5.35 -9.49%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.78 0.77 0.49 0.76 0.58 0.40 3.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 24/08/10 26/08/09 -
Price 0.92 1.36 1.66 1.04 1.47 1.05 1.14 -
P/RPS 1.87 3.17 2.10 2.04 5.21 3.63 2.64 -5.58%
P/EPS 30.98 18.09 17.04 9.35 17.19 150.00 21.11 6.59%
EY 3.23 5.53 5.87 10.69 5.82 0.67 4.74 -6.18%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.68 0.45 0.71 0.56 0.46 -0.73%

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