[TROP] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.83%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,908,768 1,719,638 1,652,526 1,494,728 1,459,405 1,336,106 1,290,010 29.75%
PBT 291,766 236,702 256,972 162,192 168,053 169,725 147,798 57.17%
Tax -91,778 -69,736 -78,310 -49,088 -53,052 -55,697 -50,658 48.45%
NP 199,988 166,966 178,662 113,104 115,001 114,028 97,140 61.62%
-
NP to SH 190,475 161,144 170,732 108,232 112,537 111,042 96,974 56.64%
-
Tax Rate 31.46% 29.46% 30.47% 30.27% 31.57% 32.82% 34.28% -
Total Cost 1,708,780 1,552,672 1,473,864 1,381,624 1,344,404 1,222,078 1,192,870 26.99%
-
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,215 38,981 58,306 - 35,690 47,698 - -
Div Payout % 15.34% 24.19% 34.15% - 31.71% 42.96% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3.36%
NOSH 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1,430,962 1,447,373 1.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.48% 9.71% 10.81% 7.57% 7.88% 8.53% 7.53% -
ROE 5.77% 4.97% 5.30% 3.77% 3.60% 3.54% 3.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 130.67 117.64 113.37 104.24 102.23 93.37 89.13 28.96%
EPS 13.10 11.11 11.80 7.56 7.87 7.76 6.70 56.17%
DPS 2.00 2.67 4.00 0.00 2.50 3.33 0.00 -
NAPS 2.26 2.22 2.21 2.00 2.19 2.19 2.17 2.73%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 83.06 74.83 71.91 65.05 63.51 58.14 56.14 29.74%
EPS 8.29 7.01 7.43 4.71 4.90 4.83 4.22 56.66%
DPS 1.27 1.70 2.54 0.00 1.55 2.08 0.00 -
NAPS 1.4367 1.4122 1.4019 1.248 1.3606 1.3637 1.3668 3.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.915 0.94 0.97 1.00 1.00 1.03 1.03 -
P/RPS 0.70 0.80 0.86 0.96 0.98 1.10 1.16 -28.52%
P/EPS 7.02 8.53 8.28 13.25 12.69 13.27 15.37 -40.60%
EY 14.25 11.73 12.08 7.55 7.88 7.53 6.50 68.51%
DY 2.19 2.84 4.12 0.00 2.50 3.24 0.00 -
P/NAPS 0.40 0.42 0.44 0.50 0.46 0.47 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 -
Price 0.895 0.90 0.95 0.965 0.985 1.00 1.06 -
P/RPS 0.68 0.77 0.84 0.93 0.96 1.07 1.19 -31.06%
P/EPS 6.86 8.16 8.11 12.78 12.50 12.89 15.82 -42.62%
EY 14.57 12.25 12.33 7.82 8.00 7.76 6.32 74.24%
DY 2.23 2.96 4.21 0.00 2.54 3.33 0.00 -
P/NAPS 0.40 0.41 0.43 0.48 0.45 0.46 0.49 -12.62%

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