[TROP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 35.13%
YoY- -49.6%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,289,729 826,263 373,682 1,459,405 1,002,080 645,005 286,925 172.11%
PBT 177,527 128,486 40,548 168,053 127,294 73,899 29,831 228.03%
Tax -52,302 -39,155 -12,272 -53,052 -41,773 -25,329 -13,031 152.34%
NP 125,225 89,331 28,276 115,001 85,521 48,570 16,800 281.11%
-
NP to SH 120,858 85,366 27,058 112,537 83,282 48,487 15,170 298.39%
-
Tax Rate 29.46% 30.47% 30.27% 31.57% 32.82% 34.28% 43.68% -
Total Cost 1,164,504 736,932 345,406 1,344,404 916,559 596,435 270,125 164.64%
-
Net Worth 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 2.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 29,236 29,153 - 35,690 35,774 - - -
Div Payout % 24.19% 34.15% - 31.71% 42.96% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3,106,238 2.95%
NOSH 1,465,761 1,465,761 1,465,761 1,447,466 1,430,962 1,447,373 1,444,761 0.96%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.71% 10.81% 7.57% 7.88% 8.53% 7.53% 5.86% -
ROE 3.72% 2.65% 0.94% 3.60% 2.66% 1.54% 0.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 88.23 56.68 26.06 102.23 70.03 44.56 19.86 170.00%
EPS 8.33 5.90 1.89 7.87 5.82 3.35 1.05 297.27%
DPS 2.00 2.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.22 2.21 2.00 2.19 2.19 2.17 2.15 2.15%
Adjusted Per Share Value based on latest NOSH - 1,447,466
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.30 32.86 14.86 58.05 39.86 25.65 11.41 172.15%
EPS 4.81 3.40 1.08 4.48 3.31 1.93 0.60 300.04%
DPS 1.16 1.16 0.00 1.42 1.42 0.00 0.00 -
NAPS 1.2907 1.2813 1.1406 1.2435 1.2464 1.2492 1.2355 2.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.94 0.97 1.00 1.00 1.03 1.03 1.02 -
P/RPS 1.07 1.71 3.84 0.98 1.47 2.31 5.14 -64.84%
P/EPS 11.37 16.56 52.99 12.69 17.70 30.75 97.14 -76.04%
EY 8.80 6.04 1.89 7.88 5.65 3.25 1.03 317.37%
DY 2.13 2.06 0.00 2.50 2.43 0.00 0.00 -
P/NAPS 0.42 0.44 0.50 0.46 0.47 0.47 0.47 -7.21%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 -
Price 0.90 0.95 0.965 0.985 1.00 1.06 1.04 -
P/RPS 1.02 1.68 3.70 0.96 1.43 2.38 5.24 -66.37%
P/EPS 10.89 16.22 51.14 12.50 17.18 31.64 99.05 -77.01%
EY 9.19 6.16 1.96 8.00 5.82 3.16 1.01 335.25%
DY 2.22 2.11 0.00 2.54 2.50 0.00 0.00 -
P/NAPS 0.41 0.43 0.48 0.45 0.46 0.49 0.48 -9.96%

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