[TROP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.86%
YoY- -88.8%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,059,055 936,490 956,790 570,912 1,120,354 1,007,130 1,018,446 2.62%
PBT 238,704 153,517 218,904 31,408 383,089 147,252 155,222 33.05%
Tax -91,420 -71,045 -112,288 -9,972 -28,139 -19,760 3,634 -
NP 147,284 82,472 106,616 21,436 354,950 127,492 158,856 -4.89%
-
NP to SH 92,034 58,605 58,894 20,632 335,784 135,845 170,172 -33.49%
-
Tax Rate 38.30% 46.28% 51.30% 31.75% 7.35% 13.42% -2.34% -
Total Cost 911,771 854,018 850,174 549,476 765,404 879,638 859,590 3.98%
-
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 40,113 52,931 79,660 -
Div Payout % - - - - 11.95% 38.96% 46.81% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.91% 8.81% 11.14% 3.75% 31.68% 12.66% 15.60% -
ROE 1.99% 1.25% 1.26% 0.44% 7.25% 3.93% 4.95% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.71 65.96 66.87 39.43 77.64 70.53 71.08 2.44%
EPS 6.42 4.09 4.10 1.44 23.32 9.48 11.86 -33.45%
DPS 0.00 0.00 0.00 0.00 2.78 3.71 5.56 -
NAPS 3.22 3.31 3.27 3.24 3.21 2.42 2.40 21.53%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.09 40.75 41.64 24.84 48.75 43.83 44.32 2.63%
EPS 4.01 2.55 2.56 0.90 14.61 5.91 7.41 -33.46%
DPS 0.00 0.00 0.00 0.00 1.75 2.30 3.47 -
NAPS 2.0134 2.0452 2.0362 2.0416 2.0156 1.5039 1.4964 21.76%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.85 0.83 0.88 0.805 0.935 0.845 0.855 -
P/RPS 1.15 1.26 1.32 2.04 1.20 1.20 1.20 -2.78%
P/EPS 13.27 20.11 21.38 56.50 4.02 8.88 7.20 50.04%
EY 7.54 4.97 4.68 1.77 24.89 11.26 13.89 -33.33%
DY 0.00 0.00 0.00 0.00 2.97 4.39 6.50 -
P/NAPS 0.26 0.25 0.27 0.25 0.29 0.35 0.36 -19.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 -
Price 0.885 0.84 0.90 0.88 0.88 0.93 0.84 -
P/RPS 1.20 1.27 1.35 2.23 1.13 1.32 1.18 1.12%
P/EPS 13.82 20.35 21.87 61.76 3.78 9.78 7.07 56.01%
EY 7.24 4.91 4.57 1.62 26.44 10.23 14.14 -35.86%
DY 0.00 0.00 0.00 0.00 3.16 3.99 6.62 -
P/NAPS 0.27 0.25 0.28 0.27 0.27 0.38 0.35 -15.82%

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