[TROP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -38.11%
YoY- -58.98%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 357,076 244,576 300,726 363,439 161,086 89,182 62,238 33.76%
PBT 53,396 175,380 40,407 49,347 80,109 -8,395 8,666 35.36%
Tax -16,443 -18,670 -2,826 -19,680 -21,189 -3,634 -2,953 33.09%
NP 36,953 156,710 37,581 29,667 58,920 -12,029 5,713 36.46%
-
NP to SH 34,797 151,783 29,520 23,720 57,827 -12,841 5,564 35.69%
-
Tax Rate 30.79% 10.65% 6.99% 39.88% 26.45% - 34.08% -
Total Cost 320,123 87,866 263,145 333,772 102,166 101,211 56,525 33.47%
-
Net Worth 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 23.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 35,652 72,346 - 48,518 - - - -
Div Payout % 102.46% 47.66% - 204.55% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 23.45%
NOSH 1,426,106 1,446,930 1,392,452 1,078,181 460,772 456,975 463,666 20.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.35% 64.07% 12.50% 8.16% 36.58% -13.49% 9.18% -
ROE 1.11% 4.83% 1.09% 1.04% 3.48% -1.41% 0.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.04 16.90 21.60 33.71 34.96 19.52 13.42 10.94%
EPS 2.44 10.49 2.12 2.20 12.55 -2.81 1.20 12.54%
DPS 2.50 5.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.19 2.17 1.95 2.12 3.61 1.99 1.90 2.39%
Adjusted Per Share Value based on latest NOSH - 1,078,181
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.25 9.76 12.00 14.51 6.43 3.56 2.48 33.79%
EPS 1.39 6.06 1.18 0.95 2.31 -0.51 0.22 35.92%
DPS 1.42 2.89 0.00 1.94 0.00 0.00 0.00 -
NAPS 1.2467 1.2533 1.0838 0.9124 0.664 0.363 0.3516 23.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.03 0.915 1.27 1.51 1.02 1.32 1.03 -
P/RPS 4.11 5.41 5.88 4.48 2.92 6.76 7.67 -9.86%
P/EPS 42.21 8.72 59.91 68.64 8.13 -46.98 85.83 -11.14%
EY 2.37 11.46 1.67 1.46 12.30 -2.13 1.17 12.47%
DY 2.43 5.46 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.65 0.71 0.28 0.66 0.54 -2.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 23/11/10 -
Price 1.00 0.955 1.23 1.34 1.04 1.39 1.06 -
P/RPS 3.99 5.65 5.70 3.98 2.97 7.12 7.90 -10.75%
P/EPS 40.98 9.10 58.02 60.91 8.29 -49.47 88.33 -12.00%
EY 2.44 10.98 1.72 1.64 12.07 -2.02 1.13 13.67%
DY 2.50 5.24 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.63 0.63 0.29 0.70 0.56 -3.22%

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