[TROP] YoY TTM 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- 15.67%
YoY- 86.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,640,663 1,194,462 1,907,942 1,362,277 1,062,832 481,795 292,499 33.26%
PBT 222,567 303,947 341,906 502,800 274,385 133,538 83,443 17.74%
Tax -66,802 -65,321 -33,671 -88,608 -62,867 -32,049 -2,251 75.86%
NP 155,765 238,626 308,235 414,192 211,518 101,489 81,192 11.45%
-
NP to SH 149,419 229,346 270,624 377,456 202,030 89,283 79,044 11.18%
-
Tax Rate 30.01% 21.49% 9.85% 17.62% 22.91% 24.00% 2.70% -
Total Cost 1,484,898 955,836 1,599,707 948,085 851,314 380,306 211,307 38.35%
-
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 100,496 101,278 - 104,167 46,368 13,721 22,743 28.07%
Div Payout % 67.26% 44.16% - 27.60% 22.95% 15.37% 28.77% -
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 9.49% 19.98% 16.16% 30.40% 19.90% 21.06% 27.76% -
ROE 4.64% 7.30% 9.03% 14.13% 9.27% 8.31% 8.43% -
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 112.55 82.46 131.78 97.92 119.52 104.48 64.26 9.78%
EPS 10.25 15.83 18.69 27.13 22.72 19.36 17.36 -8.39%
DPS 6.89 7.00 0.00 7.49 5.21 3.00 5.00 5.48%
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 65.25 47.51 75.89 54.18 42.27 19.16 11.63 33.26%
EPS 5.94 9.12 10.76 15.01 8.04 3.55 3.14 11.19%
DPS 4.00 4.03 0.00 4.14 1.84 0.55 0.90 28.19%
NAPS 1.2813 1.2502 1.192 1.0624 0.8666 0.4273 0.373 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 0.86 1.25 0.77 1.53 1.58 1.10 2.43 -15.88%
P/EPS 9.46 6.51 5.40 5.53 8.32 5.94 8.98 0.87%
EY 10.57 15.37 18.51 18.09 12.02 16.84 11.13 -0.85%
DY 7.11 6.80 0.00 4.99 2.76 2.61 3.21 14.15%
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 0.84 1.29 0.70 1.39 1.39 1.00 2.29 -15.37%
P/EPS 9.27 6.69 4.92 5.01 7.31 5.37 8.47 1.51%
EY 10.79 14.94 20.32 19.95 13.69 18.62 11.81 -1.49%
DY 7.26 6.60 0.00 5.51 3.14 2.88 3.40 13.46%
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