[TROP] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 59.81%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,494,728 1,459,405 1,336,106 1,290,010 1,147,700 1,252,714 1,263,776 11.82%
PBT 162,192 168,053 169,725 147,798 119,324 297,088 323,228 -36.82%
Tax -49,088 -53,052 -55,697 -50,658 -52,124 -48,607 -36,381 22.08%
NP 113,104 115,001 114,028 97,140 67,200 248,481 286,846 -46.19%
-
NP to SH 108,232 112,537 111,042 96,974 60,680 223,302 258,968 -44.07%
-
Tax Rate 30.27% 31.57% 32.82% 34.28% 43.68% 16.36% 11.26% -
Total Cost 1,381,624 1,344,404 1,222,078 1,192,870 1,080,500 1,004,233 976,929 25.96%
-
Net Worth 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 -5.31%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 35,690 47,698 - - 100,651 95,630 -
Div Payout % - 31.71% 42.96% - - 45.07% 36.93% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 -5.31%
NOSH 1,465,761 1,447,466 1,430,962 1,447,373 1,444,761 1,437,875 1,434,460 1.44%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.57% 7.88% 8.53% 7.53% 5.86% 19.84% 22.70% -
ROE 3.77% 3.60% 3.54% 3.09% 1.95% 7.22% 8.32% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 104.24 102.23 93.37 89.13 79.44 87.12 88.10 11.85%
EPS 7.56 7.87 7.76 6.70 4.20 15.53 18.05 -43.99%
DPS 0.00 2.50 3.33 0.00 0.00 7.00 6.67 -
NAPS 2.00 2.19 2.19 2.17 2.15 2.15 2.17 -5.28%
Adjusted Per Share Value based on latest NOSH - 1,448,521
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 65.05 63.51 58.14 56.14 49.94 54.51 55.00 11.82%
EPS 4.71 4.90 4.83 4.22 2.64 9.72 11.27 -44.07%
DPS 0.00 1.55 2.08 0.00 0.00 4.38 4.16 -
NAPS 1.248 1.3606 1.3637 1.3668 1.3517 1.3453 1.3546 -5.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.00 1.00 1.03 1.03 1.02 1.00 0.915 -
P/RPS 0.96 0.98 1.10 1.16 1.28 1.15 1.04 -5.19%
P/EPS 13.25 12.69 13.27 15.37 24.29 6.44 5.07 89.62%
EY 7.55 7.88 7.53 6.50 4.12 15.53 19.73 -47.26%
DY 0.00 2.50 3.24 0.00 0.00 7.00 7.29 -
P/NAPS 0.50 0.46 0.47 0.47 0.47 0.47 0.42 12.31%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 19/02/16 26/11/15 -
Price 0.965 0.985 1.00 1.06 1.04 1.14 0.955 -
P/RPS 0.93 0.96 1.07 1.19 1.31 1.31 1.08 -9.47%
P/EPS 12.78 12.50 12.89 15.82 24.76 7.34 5.29 79.94%
EY 7.82 8.00 7.76 6.32 4.04 13.62 18.90 -44.44%
DY 0.00 2.54 3.33 0.00 0.00 6.14 6.98 -
P/NAPS 0.48 0.45 0.46 0.49 0.48 0.53 0.44 5.96%

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