[TROP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 71.76%
YoY- -57.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 826,263 373,682 1,459,405 1,002,080 645,005 286,925 1,252,714 -24.24%
PBT 128,486 40,548 168,053 127,294 73,899 29,831 297,088 -42.84%
Tax -39,155 -12,272 -53,052 -41,773 -25,329 -13,031 -48,607 -13.43%
NP 89,331 28,276 115,001 85,521 48,570 16,800 248,481 -49.47%
-
NP to SH 85,366 27,058 112,537 83,282 48,487 15,170 223,302 -47.35%
-
Tax Rate 30.47% 30.27% 31.57% 32.82% 34.28% 43.68% 16.36% -
Total Cost 736,932 345,406 1,344,404 916,559 596,435 270,125 1,004,233 -18.65%
-
Net Worth 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 2.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 29,153 - 35,690 35,774 - - 100,651 -56.25%
Div Payout % 34.15% - 31.71% 42.96% - - 45.07% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 2.78%
NOSH 1,465,761 1,465,761 1,447,466 1,430,962 1,447,373 1,444,761 1,437,875 1.28%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.81% 7.57% 7.88% 8.53% 7.53% 5.86% 19.84% -
ROE 2.65% 0.94% 3.60% 2.66% 1.54% 0.49% 7.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.68 26.06 102.23 70.03 44.56 19.86 87.12 -24.93%
EPS 5.90 1.89 7.87 5.82 3.35 1.05 15.53 -47.57%
DPS 2.00 0.00 2.50 2.50 0.00 0.00 7.00 -56.65%
NAPS 2.21 2.00 2.19 2.19 2.17 2.15 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 1,426,106
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.86 14.86 58.05 39.86 25.65 11.41 49.82 -24.24%
EPS 3.40 1.08 4.48 3.31 1.93 0.60 8.88 -47.30%
DPS 1.16 0.00 1.42 1.42 0.00 0.00 4.00 -56.22%
NAPS 1.2813 1.1406 1.2435 1.2464 1.2492 1.2355 1.2296 2.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.97 1.00 1.00 1.03 1.03 1.02 1.00 -
P/RPS 1.71 3.84 0.98 1.47 2.31 5.14 1.15 30.30%
P/EPS 16.56 52.99 12.69 17.70 30.75 97.14 6.44 87.80%
EY 6.04 1.89 7.88 5.65 3.25 1.03 15.53 -46.74%
DY 2.06 0.00 2.50 2.43 0.00 0.00 7.00 -55.78%
P/NAPS 0.44 0.50 0.46 0.47 0.47 0.47 0.47 -4.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 19/02/16 -
Price 0.95 0.965 0.985 1.00 1.06 1.04 1.14 -
P/RPS 1.68 3.70 0.96 1.43 2.38 5.24 1.31 18.05%
P/EPS 16.22 51.14 12.50 17.18 31.64 99.05 7.34 69.73%
EY 6.16 1.96 8.00 5.82 3.16 1.01 13.62 -41.10%
DY 2.11 0.00 2.54 2.50 0.00 0.00 6.14 -50.97%
P/NAPS 0.43 0.48 0.45 0.46 0.49 0.48 0.53 -13.02%

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