[TROP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 115.76%
YoY- 111.81%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,459,405 1,252,713 1,758,844 1,475,503 630,363 375,218 292,259 30.70%
PBT 167,979 297,085 403,147 503,648 224,944 99,222 53,394 21.02%
Tax -52,976 -48,604 -28,538 -125,276 -44,413 -14,588 -5,725 44.84%
NP 115,003 248,481 374,609 378,372 180,531 84,634 47,669 15.79%
-
NP to SH 112,539 223,302 325,465 362,308 171,057 77,013 43,252 17.26%
-
Tax Rate 31.54% 16.36% 7.08% 24.87% 19.74% 14.70% 10.72% -
Total Cost 1,344,402 1,004,232 1,384,235 1,097,131 449,832 290,584 244,590 32.81%
-
Net Worth 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 37.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 71,343 101,278 55,649 48,518 46,368 13,721 22,743 20.96%
Div Payout % 63.39% 45.36% 17.10% 13.39% 27.11% 17.82% 52.58% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 454,861 37.84%
NOSH 1,447,466 1,446,616 1,395,098 1,106,354 724,512 457,397 454,861 21.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.88% 19.84% 21.30% 25.64% 28.64% 22.56% 16.31% -
ROE 3.60% 7.18% 10.90% 14.12% 11.80% 8.42% 9.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 102.23 86.60 126.07 133.37 87.01 82.03 64.25 8.04%
EPS 7.88 15.44 23.33 32.75 23.61 16.84 9.51 -3.08%
DPS 5.00 7.00 3.99 4.39 6.40 3.00 5.00 0.00%
NAPS 2.19 2.15 2.14 2.32 2.00 2.00 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 1,106,354
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.25 50.00 70.21 58.90 25.16 14.98 11.67 30.69%
EPS 4.49 8.91 12.99 14.46 6.83 3.07 1.73 17.21%
DPS 2.85 4.04 2.22 1.94 1.85 0.55 0.91 20.93%
NAPS 1.248 1.2415 1.1917 1.0245 0.5784 0.3652 0.1816 37.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.00 1.00 1.06 1.22 1.03 1.38 1.03 -
P/RPS 0.98 1.15 0.84 0.91 1.18 1.68 1.60 -7.83%
P/EPS 12.69 6.48 4.54 3.73 4.36 8.20 10.83 2.67%
EY 7.88 15.44 22.01 26.84 22.92 12.20 9.23 -2.59%
DY 5.00 7.00 3.76 3.59 6.21 2.17 4.85 0.50%
P/NAPS 0.46 0.47 0.50 0.53 0.52 0.69 1.03 -12.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 19/02/16 11/02/15 20/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.985 1.14 1.04 1.30 1.37 1.42 1.14 -
P/RPS 0.96 1.32 0.82 0.97 1.57 1.73 1.77 -9.68%
P/EPS 12.50 7.39 4.46 3.97 5.80 8.43 11.99 0.69%
EY 8.00 13.54 22.43 25.19 17.23 11.86 8.34 -0.69%
DY 5.08 6.14 3.84 3.37 4.67 2.11 4.39 2.46%
P/NAPS 0.45 0.53 0.49 0.56 0.69 0.71 1.14 -14.33%

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