[TROP] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -15.08%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,908,768 1,459,405 1,252,713 1,758,844 1,475,503 630,363 375,218 31.11%
PBT 291,766 167,979 297,085 403,147 503,648 224,944 99,222 19.67%
Tax -91,778 -52,976 -48,604 -28,538 -125,276 -44,413 -14,588 35.83%
NP 199,988 115,003 248,481 374,609 378,372 180,531 84,634 15.39%
-
NP to SH 190,475 112,539 223,302 325,465 362,308 171,057 77,013 16.27%
-
Tax Rate 31.46% 31.54% 16.36% 7.08% 24.87% 19.74% 14.70% -
Total Cost 1,708,780 1,344,402 1,004,232 1,384,235 1,097,131 449,832 290,584 34.31%
-
Net Worth 3,301,337 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 23.82%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 58,389 71,343 101,278 55,649 48,518 46,368 13,721 27.27%
Div Payout % 30.65% 63.39% 45.36% 17.10% 13.39% 27.11% 17.82% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,301,337 3,126,514 3,110,226 2,985,510 2,566,742 1,449,025 914,794 23.82%
NOSH 1,470,417 1,447,466 1,446,616 1,395,098 1,106,354 724,512 457,397 21.46%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.48% 7.88% 19.84% 21.30% 25.64% 28.64% 22.56% -
ROE 5.77% 3.60% 7.18% 10.90% 14.12% 11.80% 8.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 130.67 102.23 86.60 126.07 133.37 87.01 82.03 8.06%
EPS 13.04 7.88 15.44 23.33 32.75 23.61 16.84 -4.16%
DPS 4.00 5.00 7.00 3.99 4.39 6.40 3.00 4.90%
NAPS 2.26 2.19 2.15 2.14 2.32 2.00 2.00 2.05%
Adjusted Per Share Value based on latest NOSH - 1,395,098
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 75.92 58.05 49.82 69.96 58.69 25.07 14.92 31.11%
EPS 7.58 4.48 8.88 12.94 14.41 6.80 3.06 16.30%
DPS 2.32 2.84 4.03 2.21 1.93 1.84 0.55 27.08%
NAPS 1.3131 1.2435 1.237 1.1874 1.0209 0.5763 0.3638 23.82%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.915 1.00 1.00 1.06 1.22 1.03 1.38 -
P/RPS 0.70 0.98 1.15 0.84 0.91 1.18 1.68 -13.56%
P/EPS 7.02 12.69 6.48 4.54 3.73 4.36 8.20 -2.55%
EY 14.25 7.88 15.44 22.01 26.84 22.92 12.20 2.62%
DY 4.37 5.00 7.00 3.76 3.59 6.21 2.17 12.36%
P/NAPS 0.40 0.46 0.47 0.50 0.53 0.52 0.69 -8.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 19/02/16 11/02/15 20/02/14 27/02/13 29/02/12 -
Price 0.895 0.985 1.14 1.04 1.30 1.37 1.42 -
P/RPS 0.68 0.96 1.32 0.82 0.97 1.57 1.73 -14.40%
P/EPS 6.86 12.50 7.39 4.46 3.97 5.80 8.43 -3.37%
EY 14.57 8.00 13.54 22.43 25.19 17.23 11.86 3.48%
DY 4.47 5.08 6.14 3.84 3.37 4.67 2.11 13.31%
P/NAPS 0.40 0.45 0.53 0.49 0.56 0.69 0.71 -9.11%

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