[TROP] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.25%
YoY- 126.28%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,194,462 1,907,942 1,362,277 1,062,832 481,795 292,499 327,685 24.03%
PBT 303,947 341,906 502,800 274,385 133,538 83,443 64,408 29.48%
Tax -65,321 -33,671 -88,608 -62,867 -32,049 -2,251 -14,223 28.89%
NP 238,626 308,235 414,192 211,518 101,489 81,192 50,185 29.64%
-
NP to SH 229,346 270,624 377,456 202,030 89,283 79,044 39,598 33.97%
-
Tax Rate 21.49% 9.85% 17.62% 22.91% 24.00% 2.70% 22.08% -
Total Cost 955,836 1,599,707 948,085 851,314 380,306 211,307 277,500 22.86%
-
Net Worth 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 24.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 101,278 - 104,167 46,368 13,721 22,743 15,819 36.22%
Div Payout % 44.16% - 27.60% 22.95% 15.37% 28.77% 39.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 937,706 830,339 24.81%
NOSH 1,448,521 1,447,812 1,391,228 889,280 461,116 455,197 439,333 21.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.98% 16.16% 30.40% 19.90% 21.06% 27.76% 15.32% -
ROE 7.30% 9.03% 14.13% 9.27% 8.31% 8.43% 4.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.46 131.78 97.92 119.52 104.48 64.26 74.59 1.68%
EPS 15.83 18.69 27.13 22.72 19.36 17.36 9.01 9.83%
DPS 7.00 0.00 7.49 5.21 3.00 5.00 3.60 11.70%
NAPS 2.17 2.07 1.92 2.45 2.33 2.06 1.89 2.32%
Adjusted Per Share Value based on latest NOSH - 889,280
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.51 75.89 54.18 42.27 19.16 11.63 13.03 24.03%
EPS 9.12 10.76 15.01 8.04 3.55 3.14 1.57 34.03%
DPS 4.03 0.00 4.14 1.84 0.55 0.90 0.63 36.20%
NAPS 1.2502 1.192 1.0624 0.8666 0.4273 0.373 0.3303 24.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.03 1.01 1.50 1.89 1.15 1.56 1.09 -
P/RPS 1.25 0.77 1.53 1.58 1.10 2.43 1.46 -2.55%
P/EPS 6.51 5.40 5.53 8.32 5.94 8.98 12.09 -9.79%
EY 15.37 18.51 18.09 12.02 16.84 11.13 8.27 10.87%
DY 6.80 0.00 4.99 2.76 2.61 3.21 3.30 12.79%
P/NAPS 0.47 0.49 0.78 0.77 0.49 0.76 0.58 -3.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 25/08/11 24/08/10 -
Price 1.06 0.92 1.36 1.66 1.04 1.47 1.05 -
P/RPS 1.29 0.70 1.39 1.39 1.00 2.29 1.41 -1.47%
P/EPS 6.69 4.92 5.01 7.31 5.37 8.47 11.65 -8.82%
EY 14.94 20.32 19.95 13.69 18.62 11.81 8.58 9.67%
DY 6.60 0.00 5.51 3.14 2.88 3.40 3.43 11.51%
P/NAPS 0.49 0.44 0.71 0.68 0.45 0.71 0.56 -2.19%

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