[TROP] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1042.92%
YoY- 133.4%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 444,395 358,080 312,336 301,483 362,132 117,081 70,663 35.82%
PBT 82,084 44,068 25,967 110,957 62,337 58,696 25,389 21.57%
Tax -26,727 -12,299 5,486 -5,833 -15,619 -17,053 -2,797 45.62%
NP 55,357 31,769 31,453 105,124 46,718 41,643 22,592 16.09%
-
NP to SH 52,849 33,316 23,165 89,456 38,328 38,826 20,757 16.83%
-
Tax Rate 32.56% 27.91% -21.13% 5.26% 25.06% 29.05% 11.02% -
Total Cost 389,038 326,311 280,883 196,359 315,414 75,438 48,071 41.64%
-
Net Worth 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 937,706 22.81%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 29,153 - - 55,649 - - - -
Div Payout % 55.16% - - 62.21% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 937,706 22.81%
NOSH 1,465,761 1,448,521 1,447,812 1,391,228 889,280 461,116 455,197 21.49%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.46% 8.87% 10.07% 34.87% 12.90% 35.57% 31.97% -
ROE 1.64% 1.06% 0.77% 3.35% 1.76% 3.61% 2.21% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.49 24.72 21.57 21.67 40.72 25.39 15.52 11.90%
EPS 3.63 2.30 1.60 6.43 4.31 8.42 4.56 -3.72%
DPS 2.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.07 1.92 2.45 2.33 2.06 1.17%
Adjusted Per Share Value based on latest NOSH - 1,391,228
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.74 14.29 12.47 12.03 14.45 4.67 2.82 35.83%
EPS 2.11 1.33 0.92 3.57 1.53 1.55 0.83 16.80%
DPS 1.16 0.00 0.00 2.22 0.00 0.00 0.00 -
NAPS 1.2859 1.2547 1.1963 1.0662 0.8697 0.4289 0.3743 22.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.97 1.03 1.01 1.50 1.89 1.15 1.56 -
P/RPS 3.18 4.17 4.68 6.92 4.64 4.53 10.05 -17.43%
P/EPS 26.75 44.78 63.12 23.33 43.85 13.66 34.21 -4.01%
EY 3.74 2.23 1.58 4.29 2.28 7.32 2.92 4.20%
DY 2.06 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.78 0.77 0.49 0.76 -8.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 -
Price 0.95 1.06 0.92 1.36 1.66 1.04 1.47 -
P/RPS 3.12 4.29 4.26 6.28 4.08 4.10 9.47 -16.87%
P/EPS 26.20 46.09 57.50 21.15 38.52 12.35 32.24 -3.39%
EY 3.82 2.17 1.74 4.73 2.60 8.10 3.10 3.53%
DY 2.11 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.44 0.71 0.68 0.45 0.71 -8.01%

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