[TROP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 41.58%
YoY- 45.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 734,433 453,005 1,908,768 1,289,729 826,263 373,682 1,459,405 -36.81%
PBT 150,407 85,442 291,766 177,527 128,486 40,548 168,053 -7.14%
Tax -55,711 -33,234 -91,778 -52,302 -39,155 -12,272 -53,052 3.32%
NP 94,696 52,208 199,988 125,225 89,331 28,276 115,001 -12.17%
-
NP to SH 84,403 46,403 190,475 120,858 85,366 27,058 112,537 -17.49%
-
Tax Rate 37.04% 38.90% 31.46% 29.46% 30.47% 30.27% 31.57% -
Total Cost 639,737 400,797 1,708,780 1,164,504 736,932 345,406 1,344,404 -39.13%
-
Net Worth 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 5.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,405 23,420 29,215 29,236 29,153 - 35,690 -24.57%
Div Payout % 27.73% 50.47% 15.34% 24.19% 34.15% - 31.71% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 5.33%
NOSH 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.89% 11.52% 10.48% 9.71% 10.81% 7.57% 7.88% -
ROE 2.50% 1.39% 5.77% 3.72% 2.65% 0.94% 3.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.21 30.95 130.67 88.23 56.68 26.06 102.23 -37.83%
EPS 5.77 3.17 13.10 8.33 5.90 1.89 7.87 -18.73%
DPS 1.60 1.60 2.00 2.00 2.00 0.00 2.50 -25.79%
NAPS 2.31 2.28 2.26 2.22 2.21 2.00 2.19 3.63%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.21 18.02 75.92 51.30 32.86 14.86 58.05 -36.81%
EPS 3.36 1.85 7.58 4.81 3.40 1.08 4.48 -17.49%
DPS 0.93 0.93 1.16 1.16 1.16 0.00 1.42 -24.64%
NAPS 1.344 1.3274 1.3131 1.2907 1.2813 1.1406 1.2435 5.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.855 0.89 0.915 0.94 0.97 1.00 1.00 -
P/RPS 1.70 2.88 0.70 1.07 1.71 3.84 0.98 44.51%
P/EPS 14.82 28.07 7.02 11.37 16.56 52.99 12.69 10.92%
EY 6.75 3.56 14.25 8.80 6.04 1.89 7.88 -9.83%
DY 1.87 1.80 2.19 2.13 2.06 0.00 2.50 -17.64%
P/NAPS 0.37 0.39 0.40 0.42 0.44 0.50 0.46 -13.54%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 -
Price 0.88 0.885 0.895 0.90 0.95 0.965 0.985 -
P/RPS 1.75 2.86 0.68 1.02 1.68 3.70 0.96 49.39%
P/EPS 15.25 27.92 6.86 10.89 16.22 51.14 12.50 14.21%
EY 6.56 3.58 14.57 9.19 6.16 1.96 8.00 -12.42%
DY 1.82 1.81 2.23 2.22 2.11 0.00 2.54 -19.97%
P/NAPS 0.38 0.39 0.40 0.41 0.43 0.48 0.45 -10.68%

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