[TROP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 79.15%
YoY- 163.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,851,792 1,299,564 1,265,185 553,699 319,443 292,592 283,361 36.71%
PBT 476,879 493,860 243,623 222,042 66,382 31,844 100,142 29.69%
Tax -49,515 -71,754 -61,358 -49,604 -2,932 -11,201 -17,128 19.34%
NP 427,364 422,106 182,265 172,438 63,450 20,643 83,014 31.38%
-
NP to SH 392,887 383,256 167,923 159,951 60,639 12,763 71,497 32.82%
-
Tax Rate 10.38% 14.53% 25.19% 22.34% 4.42% 35.17% 17.10% -
Total Cost 1,424,428 877,458 1,082,920 381,261 255,993 271,949 200,347 38.64%
-
Net Worth 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 679,083 29.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 72,346 55,649 94,886 13,721 22,743 8,043 18,167 25.88%
Div Payout % 18.41% 14.52% 56.51% 8.58% 37.51% 63.03% 25.41% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,139,839 2,715,283 2,285,745 1,663,390 909,380 880,966 679,083 29.05%
NOSH 1,446,930 1,392,452 1,078,181 460,772 456,975 463,666 259,192 33.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.08% 32.48% 14.41% 31.14% 19.86% 7.06% 29.30% -
ROE 12.51% 14.11% 7.35% 9.62% 6.67% 1.45% 10.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.98 93.33 117.34 120.17 69.90 63.10 109.32 2.66%
EPS 27.15 27.52 15.57 34.71 13.27 2.75 27.58 -0.26%
DPS 5.00 4.00 8.80 3.00 5.00 1.73 7.00 -5.45%
NAPS 2.17 1.95 2.12 3.61 1.99 1.90 2.62 -3.09%
Adjusted Per Share Value based on latest NOSH - 460,772
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 80.58 56.55 55.06 24.10 13.90 12.73 12.33 36.71%
EPS 17.10 16.68 7.31 6.96 2.64 0.56 3.11 32.83%
DPS 3.15 2.42 4.13 0.60 0.99 0.35 0.79 25.91%
NAPS 1.3664 1.1816 0.9947 0.7239 0.3957 0.3834 0.2955 29.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.27 1.51 1.02 1.32 1.03 1.20 -
P/RPS 0.71 1.36 1.29 0.85 1.89 1.63 1.10 -7.03%
P/EPS 3.37 4.61 9.70 2.94 9.95 37.42 4.35 -4.16%
EY 29.68 21.67 10.31 34.03 10.05 2.67 22.99 4.34%
DY 5.46 3.15 5.83 2.94 3.79 1.68 5.83 -1.08%
P/NAPS 0.42 0.65 0.71 0.28 0.66 0.54 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 23/11/10 18/11/09 -
Price 0.955 1.23 1.34 1.04 1.39 1.06 1.04 -
P/RPS 0.75 1.32 1.14 0.87 1.99 1.68 0.95 -3.86%
P/EPS 3.52 4.47 8.60 3.00 10.48 38.51 3.77 -1.13%
EY 28.43 22.38 11.62 33.38 9.55 2.60 26.52 1.16%
DY 5.24 3.25 6.57 2.88 3.60 1.64 6.73 -4.08%
P/NAPS 0.44 0.63 0.63 0.29 0.70 0.56 0.40 1.60%

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