[TROP] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -20.17%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 956,790 570,912 1,120,354 1,007,130 1,018,446 839,076 1,635,471 -30.07%
PBT 218,904 31,408 383,089 147,252 155,222 83,984 320,231 -22.41%
Tax -112,288 -9,972 -28,139 -19,760 3,634 82,372 -140,400 -13.85%
NP 106,616 21,436 354,950 127,492 158,856 166,356 179,831 -29.44%
-
NP to SH 58,894 20,632 335,784 135,845 170,172 184,256 170,029 -50.71%
-
Tax Rate 51.30% 31.75% 7.35% 13.42% -2.34% -98.08% 43.84% -
Total Cost 850,174 549,476 765,404 879,638 859,590 672,720 1,455,640 -30.15%
-
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 40,113 52,931 79,660 159,782 23,223 -
Div Payout % - - 11.95% 38.96% 46.81% 86.72% 13.66% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
NOSH 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.14% 3.75% 31.68% 12.66% 15.60% 19.83% 11.00% -
ROE 1.26% 0.44% 7.25% 3.93% 4.95% 5.41% 4.96% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 66.87 39.43 77.64 70.53 71.08 58.40 112.68 -29.40%
EPS 4.10 1.44 23.32 9.48 11.86 12.84 11.65 -50.18%
DPS 0.00 0.00 2.78 3.71 5.56 11.12 1.60 -
NAPS 3.27 3.24 3.21 2.42 2.40 2.37 2.36 24.31%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 38.19 22.79 44.72 40.20 40.65 33.49 65.28 -30.07%
EPS 2.35 0.82 13.40 5.42 6.79 7.35 6.79 -50.73%
DPS 0.00 0.00 1.60 2.11 3.18 6.38 0.93 -
NAPS 1.8677 1.8727 1.8489 1.3794 1.3726 1.3593 1.3673 23.13%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.88 0.805 0.935 0.845 0.855 0.865 0.89 -
P/RPS 1.32 2.04 1.20 1.20 1.20 1.48 0.79 40.85%
P/EPS 21.38 56.50 4.02 8.88 7.20 6.75 7.60 99.40%
EY 4.68 1.77 24.89 11.26 13.89 14.82 13.16 -49.83%
DY 0.00 0.00 2.97 4.39 6.50 12.86 1.80 -
P/NAPS 0.27 0.25 0.29 0.35 0.36 0.36 0.38 -20.39%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 -
Price 0.90 0.88 0.88 0.93 0.84 0.855 0.86 -
P/RPS 1.35 2.23 1.13 1.32 1.18 1.46 0.76 46.72%
P/EPS 21.87 61.76 3.78 9.78 7.07 6.67 7.34 107.20%
EY 4.57 1.62 26.44 10.23 14.14 15.00 13.62 -51.74%
DY 0.00 0.00 3.16 3.99 6.62 13.01 1.86 -
P/NAPS 0.28 0.27 0.27 0.38 0.35 0.36 0.36 -15.43%

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