[TROP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 357.64%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 645,005 286,925 1,252,714 947,832 703,256 390,920 1,758,845 -48.79%
PBT 73,899 29,831 297,088 242,421 67,035 41,070 411,619 -68.20%
Tax -25,329 -13,031 -48,607 -27,286 -8,612 -14,099 -28,538 -7.65%
NP 48,570 16,800 248,481 215,135 58,423 26,971 383,081 -74.79%
-
NP to SH 48,487 15,170 223,302 194,226 42,441 19,277 333,936 -72.40%
-
Tax Rate 34.28% 43.68% 16.36% 11.26% 12.85% 34.33% 6.93% -
Total Cost 596,435 270,125 1,004,233 732,697 644,833 363,949 1,375,764 -42.74%
-
Net Worth 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 6.05%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 100,651 71,723 - - 53,752 -
Div Payout % - - 45.07% 36.93% - - 16.10% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 6.05%
NOSH 1,447,373 1,444,761 1,437,875 1,434,460 1,428,989 1,407,080 1,343,806 5.07%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.53% 5.86% 19.84% 22.70% 8.31% 6.90% 21.78% -
ROE 1.54% 0.49% 7.22% 6.24% 1.43% 0.66% 11.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.56 19.86 87.12 66.08 49.21 27.78 130.89 -51.27%
EPS 3.35 1.05 15.53 13.54 2.97 1.37 24.86 -73.74%
DPS 0.00 0.00 7.00 5.00 0.00 0.00 4.00 -
NAPS 2.17 2.15 2.15 2.17 2.07 2.08 2.14 0.93%
Adjusted Per Share Value based on latest NOSH - 1,446,930
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.07 12.49 54.51 41.25 30.60 17.01 76.54 -48.79%
EPS 2.11 0.66 9.72 8.45 1.85 0.84 14.53 -72.40%
DPS 0.00 0.00 4.38 3.12 0.00 0.00 2.34 -
NAPS 1.3668 1.3517 1.3453 1.3546 1.2872 1.2736 1.2514 6.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.03 1.02 1.00 0.915 1.01 1.03 1.06 -
P/RPS 2.31 5.14 1.15 1.38 2.05 3.71 0.81 101.23%
P/EPS 30.75 97.14 6.44 6.76 34.01 75.18 4.27 273.36%
EY 3.25 1.03 15.53 14.80 2.94 1.33 23.44 -73.24%
DY 0.00 0.00 7.00 5.46 0.00 0.00 3.77 -
P/NAPS 0.47 0.47 0.47 0.42 0.49 0.50 0.50 -4.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 19/05/16 19/02/16 26/11/15 13/08/15 11/05/15 11/02/15 -
Price 1.06 1.04 1.14 0.955 0.92 1.10 1.04 -
P/RPS 2.38 5.24 1.31 1.45 1.87 3.96 0.79 108.73%
P/EPS 31.64 99.05 7.34 7.05 30.98 80.29 4.19 285.37%
EY 3.16 1.01 13.62 14.18 3.23 1.25 23.89 -74.07%
DY 0.00 0.00 6.14 5.24 0.00 0.00 3.85 -
P/NAPS 0.49 0.48 0.53 0.44 0.44 0.53 0.49 0.00%

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