[TROP] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.54%
YoY- 128.23%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,747,053 1,306,962 1,851,792 1,299,564 1,265,185 553,699 319,443 32.70%
PBT 218,211 181,963 476,879 493,860 243,623 222,042 66,382 21.91%
Tax -63,505 -63,094 -49,515 -71,754 -61,358 -49,604 -2,932 66.87%
NP 154,706 118,869 427,364 422,106 182,265 172,438 63,450 15.99%
-
NP to SH 150,114 112,360 392,887 383,256 167,923 159,951 60,639 16.29%
-
Tax Rate 29.10% 34.67% 10.38% 14.53% 25.19% 22.34% 4.42% -
Total Cost 1,592,347 1,188,093 1,424,428 877,458 1,082,920 381,261 255,993 35.57%
-
Net Worth 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 909,380 23.59%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 94,080 64,585 72,346 55,649 94,886 13,721 22,743 26.67%
Div Payout % 62.67% 57.48% 18.41% 14.52% 56.51% 8.58% 37.51% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 909,380 23.59%
NOSH 1,465,761 1,426,106 1,446,930 1,392,452 1,078,181 460,772 456,975 21.41%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.86% 9.10% 23.08% 32.48% 14.41% 31.14% 19.86% -
ROE 4.63% 3.60% 12.51% 14.11% 7.35% 9.62% 6.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.51 91.65 127.98 93.33 117.34 120.17 69.90 9.34%
EPS 10.27 7.88 27.15 27.52 15.57 34.71 13.27 -4.17%
DPS 6.44 4.50 5.00 4.00 8.80 3.00 5.00 4.30%
NAPS 2.22 2.19 2.17 1.95 2.12 3.61 1.99 1.83%
Adjusted Per Share Value based on latest NOSH - 1,392,452
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 76.03 56.88 80.58 56.55 55.06 24.10 13.90 32.70%
EPS 6.53 4.89 17.10 16.68 7.31 6.96 2.64 16.27%
DPS 4.09 2.81 3.15 2.42 4.13 0.60 0.99 26.64%
NAPS 1.4122 1.3591 1.3664 1.1816 0.9947 0.7239 0.3957 23.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.94 1.03 0.915 1.27 1.51 1.02 1.32 -
P/RPS 0.79 1.12 0.71 1.36 1.29 0.85 1.89 -13.51%
P/EPS 9.15 13.07 3.37 4.61 9.70 2.94 9.95 -1.38%
EY 10.92 7.65 29.68 21.67 10.31 34.03 10.05 1.39%
DY 6.85 4.37 5.46 3.15 5.83 2.94 3.79 10.35%
P/NAPS 0.42 0.47 0.42 0.65 0.71 0.28 0.66 -7.24%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 24/11/11 -
Price 0.90 1.00 0.955 1.23 1.34 1.04 1.39 -
P/RPS 0.75 1.09 0.75 1.32 1.14 0.87 1.99 -14.99%
P/EPS 8.76 12.69 3.52 4.47 8.60 3.00 10.48 -2.94%
EY 11.41 7.88 28.43 22.38 11.62 33.38 9.55 3.00%
DY 7.15 4.50 5.24 3.25 6.57 2.88 3.60 12.10%
P/NAPS 0.41 0.46 0.44 0.63 0.63 0.29 0.70 -8.52%

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