[TROP] YoY TTM 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- 25.37%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,907,942 1,362,277 1,062,832 481,795 292,499 327,685 273,386 38.21%
PBT 341,906 502,800 274,385 133,538 83,443 64,408 78,338 27.82%
Tax -33,671 -88,608 -62,867 -32,049 -2,251 -14,223 -24,470 5.46%
NP 308,235 414,192 211,518 101,489 81,192 50,185 53,868 33.72%
-
NP to SH 270,624 377,456 202,030 89,283 79,044 39,598 40,470 37.23%
-
Tax Rate 9.85% 17.62% 22.91% 24.00% 2.70% 22.08% 31.24% -
Total Cost 1,599,707 948,085 851,314 380,306 211,307 277,500 219,518 39.21%
-
Net Worth 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 654,117 28.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 104,167 46,368 13,721 22,743 15,819 10,392 -
Div Payout % - 27.60% 22.95% 15.37% 28.77% 39.95% 25.68% -
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 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 654,117 28.86%
NOSH 1,447,812 1,391,228 889,280 461,116 455,197 439,333 261,647 32.97%
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 16.16% 30.40% 19.90% 21.06% 27.76% 15.32% 19.70% -
ROE 9.03% 14.13% 9.27% 8.31% 8.43% 4.77% 6.19% -
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 131.78 97.92 119.52 104.48 64.26 74.59 104.49 3.94%
EPS 18.69 27.13 22.72 19.36 17.36 9.01 15.47 3.20%
DPS 0.00 7.49 5.21 3.00 5.00 3.60 3.97 -
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 75.89 54.18 42.27 19.16 11.63 13.03 10.87 38.22%
EPS 10.76 15.01 8.04 3.55 3.14 1.57 1.61 37.22%
DPS 0.00 4.14 1.84 0.55 0.90 0.63 0.41 -
NAPS 1.192 1.0624 0.8666 0.4273 0.373 0.3303 0.2602 28.85%
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 0.77 1.53 1.58 1.10 2.43 1.46 0.97 -3.77%
P/EPS 5.40 5.53 8.32 5.94 8.98 12.09 6.53 -3.11%
EY 18.51 18.09 12.02 16.84 11.13 8.27 15.31 3.21%
DY 0.00 4.99 2.76 2.61 3.21 3.30 3.93 -
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 0.70 1.39 1.39 1.00 2.29 1.41 1.09 -7.11%
P/EPS 4.92 5.01 7.31 5.37 8.47 11.65 7.37 -6.51%
EY 20.32 19.95 13.69 18.62 11.81 8.58 13.57 6.95%
DY 0.00 5.51 3.14 2.88 3.40 3.43 3.48 -
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