[TROP] YoY Cumulative 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- 113.03%
YoY- 318.38%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 947,832 854,884 1,030,823 396,001 217,520 190,335 209,251 28.61%
PBT 242,421 168,685 178,473 159,794 36,973 23,986 64,258 24.75%
Tax -27,286 -6,305 -59,828 -42,883 -7,867 -10,660 -12,111 14.48%
NP 215,135 162,380 118,645 116,911 29,106 13,326 52,147 26.62%
-
NP to SH 194,226 126,803 105,855 108,989 26,050 8,664 46,414 26.92%
-
Tax Rate 11.26% 3.74% 33.52% 26.84% 21.28% 44.44% 18.85% -
Total Cost 732,697 692,504 912,178 279,090 188,414 177,009 157,104 29.24%
-
Net Worth 3,112,780 2,586,462 1,956,517 1,661,529 906,285 866,399 679,355 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 71,723 53,055 - - - - 7,778 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 1,661,529 906,285 866,399 679,355 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 6.24% 4.90% 5.41% 6.56% 2.87% 1.00% 6.83% -
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 66.08 64.45 111.70 86.04 47.76 41.74 80.70 -3.27%
EPS 13.54 9.56 11.47 23.68 5.72 1.90 17.90 -4.54%
DPS 5.00 4.00 0.00 0.00 0.00 0.00 3.00 8.88%
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 41.25 37.20 44.86 17.23 9.47 8.28 9.11 28.60%
EPS 8.45 5.52 4.61 4.74 1.13 0.38 2.02 26.92%
DPS 3.12 2.31 0.00 0.00 0.00 0.00 0.34 44.66%
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 1.38 1.97 1.35 1.19 2.76 2.47 1.49 -1.26%
P/EPS 6.76 13.28 13.16 4.31 23.08 54.21 6.70 0.14%
EY 14.80 7.53 7.60 23.22 4.33 1.84 14.92 -0.13%
DY 5.46 3.15 0.00 0.00 0.00 0.00 2.50 13.89%
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 1.45 1.91 1.20 1.21 2.91 2.54 1.29 1.96%
P/EPS 7.05 12.87 11.68 4.39 24.30 55.79 5.81 3.27%
EY 14.18 7.77 8.56 22.77 4.12 1.79 17.21 -3.17%
DY 5.24 3.25 0.00 0.00 0.00 0.00 2.88 10.48%
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