[TROP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 215.49%
YoY- 76.06%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 453,005 1,908,768 1,289,729 826,263 373,682 1,459,405 1,002,080 -41.12%
PBT 85,442 291,766 177,527 128,486 40,548 168,053 127,294 -23.35%
Tax -33,234 -91,778 -52,302 -39,155 -12,272 -53,052 -41,773 -14.15%
NP 52,208 199,988 125,225 89,331 28,276 115,001 85,521 -28.05%
-
NP to SH 46,403 190,475 120,858 85,366 27,058 112,537 83,282 -32.31%
-
Tax Rate 38.90% 31.46% 29.46% 30.47% 30.27% 31.57% 32.82% -
Total Cost 400,797 1,708,780 1,164,504 736,932 345,406 1,344,404 916,559 -42.41%
-
Net Worth 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 4.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,420 29,215 29,236 29,153 - 35,690 35,774 -24.62%
Div Payout % 50.47% 15.34% 24.19% 34.15% - 31.71% 42.96% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 4.28%
NOSH 1,470,417 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1,430,962 1.83%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.52% 10.48% 9.71% 10.81% 7.57% 7.88% 8.53% -
ROE 1.39% 5.77% 3.72% 2.65% 0.94% 3.60% 2.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 30.95 130.67 88.23 56.68 26.06 102.23 70.03 -42.00%
EPS 3.17 13.10 8.33 5.90 1.89 7.87 5.82 -33.33%
DPS 1.60 2.00 2.00 2.00 0.00 2.50 2.50 -25.75%
NAPS 2.28 2.26 2.22 2.21 2.00 2.19 2.19 2.72%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.02 75.92 51.30 32.86 14.86 58.05 39.86 -41.12%
EPS 1.85 7.58 4.81 3.40 1.08 4.48 3.31 -32.17%
DPS 0.93 1.16 1.16 1.16 0.00 1.42 1.42 -24.60%
NAPS 1.3274 1.3131 1.2907 1.2813 1.1406 1.2435 1.2464 4.29%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.89 0.915 0.94 0.97 1.00 1.00 1.03 -
P/RPS 2.88 0.70 1.07 1.71 3.84 0.98 1.47 56.63%
P/EPS 28.07 7.02 11.37 16.56 52.99 12.69 17.70 36.03%
EY 3.56 14.25 8.80 6.04 1.89 7.88 5.65 -26.52%
DY 1.80 2.19 2.13 2.06 0.00 2.50 2.43 -18.14%
P/NAPS 0.39 0.40 0.42 0.44 0.50 0.46 0.47 -11.70%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 -
Price 0.885 0.895 0.90 0.95 0.965 0.985 1.00 -
P/RPS 2.86 0.68 1.02 1.68 3.70 0.96 1.43 58.80%
P/EPS 27.92 6.86 10.89 16.22 51.14 12.50 17.18 38.26%
EY 3.58 14.57 9.19 6.16 1.96 8.00 5.82 -27.69%
DY 1.81 2.23 2.22 2.11 0.00 2.54 2.50 -19.38%
P/NAPS 0.39 0.40 0.41 0.43 0.48 0.45 0.46 -10.43%

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