[TROP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 57.6%
YoY- 69.26%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,041,540 734,433 453,005 1,908,768 1,289,729 826,263 373,682 97.93%
PBT 189,035 150,407 85,442 291,766 177,527 128,486 40,548 178.81%
Tax -64,920 -55,711 -33,234 -91,778 -52,302 -39,155 -12,272 203.29%
NP 124,115 94,696 52,208 199,988 125,225 89,331 28,276 167.84%
-
NP to SH 118,553 84,403 46,403 190,475 120,858 85,366 27,058 167.51%
-
Tax Rate 34.34% 37.04% 38.90% 31.46% 29.46% 30.47% 30.27% -
Total Cost 917,425 639,737 400,797 1,708,780 1,164,504 736,932 345,406 91.67%
-
Net Worth 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 12.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,334 23,405 23,420 29,215 29,236 29,153 - -
Div Payout % 19.68% 27.73% 50.47% 15.34% 24.19% 34.15% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 12.28%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 1,465,761 0.21%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.92% 12.89% 11.52% 10.48% 9.71% 10.81% 7.57% -
ROE 3.47% 2.50% 1.39% 5.77% 3.72% 2.65% 0.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.42 50.21 30.95 130.67 88.23 56.68 26.06 95.71%
EPS 8.11 5.77 3.17 13.10 8.33 5.90 1.89 163.82%
DPS 1.60 1.60 1.60 2.00 2.00 2.00 0.00 -
NAPS 2.34 2.31 2.28 2.26 2.22 2.21 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.32 31.96 19.71 83.06 56.13 35.96 16.26 97.92%
EPS 5.16 3.67 2.02 8.29 5.26 3.71 1.18 167.17%
DPS 1.02 1.02 1.02 1.27 1.27 1.27 0.00 -
NAPS 1.4851 1.4705 1.4523 1.4367 1.4122 1.4019 1.248 12.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.905 0.855 0.89 0.915 0.94 0.97 1.00 -
P/RPS 1.27 1.70 2.88 0.70 1.07 1.71 3.84 -52.14%
P/EPS 11.13 14.82 28.07 7.02 11.37 16.56 52.99 -64.63%
EY 8.98 6.75 3.56 14.25 8.80 6.04 1.89 182.35%
DY 1.77 1.87 1.80 2.19 2.13 2.06 0.00 -
P/NAPS 0.39 0.37 0.39 0.40 0.42 0.44 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 -
Price 0.86 0.88 0.885 0.895 0.90 0.95 0.965 -
P/RPS 1.20 1.75 2.86 0.68 1.02 1.68 3.70 -52.76%
P/EPS 10.58 15.25 27.92 6.86 10.89 16.22 51.14 -64.98%
EY 9.45 6.56 3.58 14.57 9.19 6.16 1.96 185.12%
DY 1.86 1.82 1.81 2.23 2.22 2.11 0.00 -
P/NAPS 0.37 0.38 0.39 0.40 0.41 0.43 0.48 -15.91%

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