[TROP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.4%
YoY- 184.39%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,148,718 1,897,089 1,422,926 817,781 435,377 291,562 325,096 23.39%
PBT 285,846 426,896 454,180 270,744 100,231 66,772 62,836 28.69%
Tax -47,536 -44,990 -98,394 -64,301 -17,793 -3,705 -11,467 26.71%
NP 238,310 381,906 355,786 206,443 82,438 63,067 51,369 29.11%
-
NP to SH 219,195 336,915 326,328 202,528 71,214 60,923 41,410 31.98%
-
Tax Rate 16.63% 10.54% 21.66% 23.75% 17.75% 5.55% 18.25% -
Total Cost 910,408 1,515,183 1,067,140 611,338 352,939 228,495 273,727 22.15%
-
Net Worth 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 23.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 101,278 55,649 48,518 46,368 13,721 22,743 15,819 36.22%
Div Payout % 46.20% 16.52% 14.87% 22.90% 19.27% 37.33% 38.20% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,106,238 2,926,726 2,253,227 2,023,086 963,033 918,112 890,879 23.11%
NOSH 1,444,761 1,407,080 1,185,909 796,490 458,587 454,511 463,999 20.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.75% 20.13% 25.00% 25.24% 18.93% 21.63% 15.80% -
ROE 7.06% 11.51% 14.48% 10.01% 7.39% 6.64% 4.65% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 79.51 134.82 119.99 102.67 94.94 64.15 70.06 2.12%
EPS 15.17 23.94 27.52 25.43 15.53 13.40 8.92 9.24%
DPS 7.00 4.00 4.09 5.82 3.00 5.00 3.41 12.72%
NAPS 2.15 2.08 1.90 2.54 2.10 2.02 1.92 1.90%
Adjusted Per Share Value based on latest NOSH - 796,490
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.85 75.72 56.80 32.64 17.38 11.64 12.98 23.38%
EPS 8.75 13.45 13.03 8.08 2.84 2.43 1.65 32.02%
DPS 4.04 2.22 1.94 1.85 0.55 0.91 0.63 36.26%
NAPS 1.2399 1.1682 0.8994 0.8075 0.3844 0.3665 0.3556 23.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 1.03 1.57 1.54 1.23 1.10 0.95 -
P/RPS 1.28 0.76 1.31 1.50 1.30 1.71 1.36 -1.00%
P/EPS 6.72 4.30 5.71 6.06 7.92 8.21 10.64 -7.36%
EY 14.87 23.25 17.53 16.51 12.63 12.19 9.39 7.95%
DY 6.86 3.88 2.61 3.78 2.44 4.55 3.59 11.38%
P/NAPS 0.47 0.50 0.83 0.61 0.59 0.54 0.49 -0.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 26/05/11 19/05/10 -
Price 1.04 1.10 1.59 1.92 1.15 1.16 1.07 -
P/RPS 1.31 0.82 1.33 1.87 1.21 1.81 1.53 -2.55%
P/EPS 6.85 4.59 5.78 7.55 7.41 8.65 11.99 -8.90%
EY 14.59 21.77 17.31 13.24 13.50 11.56 8.34 9.76%
DY 6.73 3.64 2.57 3.03 2.61 4.31 3.19 13.23%
P/NAPS 0.48 0.53 0.84 0.76 0.55 0.57 0.56 -2.53%

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