[TROP] QoQ Cumulative 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- 219.62%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 373,682 1,459,405 1,002,080 645,005 286,925 1,252,714 947,832 -46.20%
PBT 40,548 168,053 127,294 73,899 29,831 297,088 242,421 -69.60%
Tax -12,272 -53,052 -41,773 -25,329 -13,031 -48,607 -27,286 -41.26%
NP 28,276 115,001 85,521 48,570 16,800 248,481 215,135 -74.11%
-
NP to SH 27,058 112,537 83,282 48,487 15,170 223,302 194,226 -73.09%
-
Tax Rate 30.27% 31.57% 32.82% 34.28% 43.68% 16.36% 11.26% -
Total Cost 345,406 1,344,404 916,559 596,435 270,125 1,004,233 732,697 -39.40%
-
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 35,774 - - 100,651 71,723 -
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 0.94% 3.60% 2.66% 1.54% 0.49% 7.22% 6.24% -
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 26.06 102.23 70.03 44.56 19.86 87.12 66.08 -46.19%
EPS 1.89 7.87 5.82 3.35 1.05 15.53 13.54 -73.05%
DPS 0.00 2.50 2.50 0.00 0.00 7.00 5.00 -
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 16.26 63.51 43.61 28.07 12.49 54.51 41.25 -46.20%
EPS 1.18 4.90 3.62 2.11 0.66 9.72 8.45 -73.05%
DPS 0.00 1.55 1.56 0.00 0.00 4.38 3.12 -
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 3.84 0.98 1.47 2.31 5.14 1.15 1.38 97.71%
P/EPS 52.99 12.69 17.70 30.75 97.14 6.44 6.76 294.11%
EY 1.89 7.88 5.65 3.25 1.03 15.53 14.80 -74.60%
DY 0.00 2.50 2.43 0.00 0.00 7.00 5.46 -
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 3.70 0.96 1.43 2.38 5.24 1.31 1.45 86.62%
P/EPS 51.14 12.50 17.18 31.64 99.05 7.34 7.05 274.27%
EY 1.96 8.00 5.82 3.16 1.01 13.62 14.18 -73.23%
DY 0.00 2.54 2.50 0.00 0.00 6.14 5.24 -
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