[TROP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.97%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,002,080 645,005 286,925 1,252,714 947,832 703,256 390,920 86.98%
PBT 127,294 73,899 29,831 297,088 242,421 67,035 41,070 112.14%
Tax -41,773 -25,329 -13,031 -48,607 -27,286 -8,612 -14,099 105.87%
NP 85,521 48,570 16,800 248,481 215,135 58,423 26,971 115.37%
-
NP to SH 83,282 48,487 15,170 223,302 194,226 42,441 19,277 164.55%
-
Tax Rate 32.82% 34.28% 43.68% 16.36% 11.26% 12.85% 34.33% -
Total Cost 916,559 596,435 270,125 1,004,233 732,697 644,833 363,949 84.79%
-
Net Worth 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 4.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 35,774 - - 100,651 71,723 - - -
Div Payout % 42.96% - - 45.07% 36.93% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 2,926,726 4.65%
NOSH 1,430,962 1,447,373 1,444,761 1,437,875 1,434,460 1,428,989 1,407,080 1.12%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.53% 7.53% 5.86% 19.84% 22.70% 8.31% 6.90% -
ROE 2.66% 1.54% 0.49% 7.22% 6.24% 1.43% 0.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 70.03 44.56 19.86 87.12 66.08 49.21 27.78 84.91%
EPS 5.82 3.35 1.05 15.53 13.54 2.97 1.37 161.61%
DPS 2.50 0.00 0.00 7.00 5.00 0.00 0.00 -
NAPS 2.19 2.17 2.15 2.15 2.17 2.07 2.08 3.48%
Adjusted Per Share Value based on latest NOSH - 1,446,616
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.61 28.07 12.49 54.51 41.25 30.60 17.01 87.00%
EPS 3.62 2.11 0.66 9.72 8.45 1.85 0.84 164.11%
DPS 1.56 0.00 0.00 4.38 3.12 0.00 0.00 -
NAPS 1.3637 1.3668 1.3517 1.3453 1.3546 1.2872 1.2736 4.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.03 1.03 1.02 1.00 0.915 1.01 1.03 -
P/RPS 1.47 2.31 5.14 1.15 1.38 2.05 3.71 -45.96%
P/EPS 17.70 30.75 97.14 6.44 6.76 34.01 75.18 -61.77%
EY 5.65 3.25 1.03 15.53 14.80 2.94 1.33 161.60%
DY 2.43 0.00 0.00 7.00 5.46 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.47 0.42 0.49 0.50 -4.03%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 19/05/16 19/02/16 26/11/15 13/08/15 11/05/15 -
Price 1.00 1.06 1.04 1.14 0.955 0.92 1.10 -
P/RPS 1.43 2.38 5.24 1.31 1.45 1.87 3.96 -49.19%
P/EPS 17.18 31.64 99.05 7.34 7.05 30.98 80.29 -64.12%
EY 5.82 3.16 1.01 13.62 14.18 3.23 1.25 178.05%
DY 2.50 0.00 0.00 6.14 5.24 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.53 0.44 0.44 0.53 -8.98%

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