[TROP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 981.17%
YoY- 313.18%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 457,324 304,881 903,960 444,680 234,362 157,698 101,923 28.39%
PBT 40,684 54,668 234,462 325,175 65,150 62,248 29,408 5.55%
Tax -11,203 -21,321 -22,232 -65,448 -1,530 -6,721 4,935 -
NP 29,481 33,347 212,230 259,727 63,620 55,527 34,343 -2.50%
-
NP to SH 29,256 29,077 198,662 256,453 62,068 50,962 34,588 -2.74%
-
Tax Rate 27.54% 39.00% 9.48% 20.13% 2.35% 10.80% -16.78% -
Total Cost 427,843 271,534 691,730 184,953 170,742 102,171 67,580 35.97%
-
Net Worth 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 37.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 35,690 28,932 - - 46,368 13,721 22,743 7.79%
Div Payout % 121.99% 99.50% - - 74.71% 26.93% 65.75% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 37.84%
NOSH 1,447,466 1,446,616 1,395,098 1,106,354 724,512 457,397 454,861 21.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.45% 10.94% 23.48% 58.41% 27.15% 35.21% 33.70% -
ROE 0.94% 0.93% 6.65% 9.99% 4.28% 5.57% 7.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.03 21.08 64.80 40.19 32.35 34.48 22.41 6.12%
EPS 2.05 2.01 14.24 23.18 8.57 11.14 7.60 -19.60%
DPS 2.50 2.00 0.00 0.00 6.40 3.00 5.00 -10.90%
NAPS 2.19 2.15 2.14 2.32 2.00 2.00 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 1,106,354
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.90 13.27 39.34 19.35 10.20 6.86 4.44 28.37%
EPS 1.27 1.27 8.65 11.16 2.70 2.22 1.51 -2.84%
DPS 1.55 1.26 0.00 0.00 2.02 0.60 0.99 7.75%
NAPS 1.3606 1.3535 1.2992 1.117 0.6306 0.3981 0.1979 37.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.00 1.00 1.06 1.22 1.03 1.38 1.03 -
P/RPS 3.12 4.74 1.64 3.04 3.18 4.00 4.60 -6.25%
P/EPS 48.80 49.75 7.44 5.26 12.02 12.39 13.55 23.78%
EY 2.05 2.01 13.43 19.00 8.32 8.07 7.38 -19.20%
DY 2.50 2.00 0.00 0.00 6.21 2.17 4.85 -10.44%
P/NAPS 0.46 0.47 0.50 0.53 0.52 0.69 1.03 -12.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 19/02/16 11/02/15 20/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.985 1.14 1.04 1.30 1.37 1.42 1.14 -
P/RPS 3.07 5.41 1.61 3.23 4.24 4.12 5.09 -8.07%
P/EPS 48.07 56.72 7.30 5.61 15.99 12.74 14.99 21.41%
EY 2.08 1.76 13.69 17.83 6.25 7.85 6.67 -17.63%
DY 2.54 1.75 0.00 0.00 4.67 2.11 4.39 -8.70%
P/NAPS 0.45 0.53 0.49 0.56 0.69 0.71 1.14 -14.33%

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