[TROP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 43.42%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 755,348 509,223 209,769 1,635,471 1,041,540 734,433 453,005 40.57%
PBT 110,439 77,611 20,996 320,231 189,035 150,407 85,442 18.64%
Tax -14,820 1,817 20,593 -140,400 -64,920 -55,711 -33,234 -41.60%
NP 95,619 79,428 41,589 179,831 124,115 94,696 52,208 49.63%
-
NP to SH 101,884 85,086 46,064 170,029 118,553 84,403 46,403 68.84%
-
Tax Rate 13.42% -2.34% -98.08% 43.84% 34.34% 37.04% 38.90% -
Total Cost 659,729 429,795 168,180 1,455,640 917,425 639,737 400,797 39.36%
-
Net Worth 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 3,337,397 2.34%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 39,698 39,830 39,945 23,223 23,334 23,405 23,420 42.11%
Div Payout % 38.96% 46.81% 86.72% 13.66% 19.68% 27.73% 50.47% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 3,337,397 2.34%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.66% 15.60% 19.83% 11.00% 11.92% 12.89% 11.52% -
ROE 2.95% 2.47% 1.35% 4.96% 3.47% 2.50% 1.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.90 35.54 14.60 112.68 71.42 50.21 30.95 42.90%
EPS 7.11 5.93 3.21 11.65 8.11 5.77 3.17 71.26%
DPS 2.78 2.78 2.78 1.60 1.60 1.60 1.60 44.47%
NAPS 2.42 2.40 2.37 2.36 2.34 2.31 2.28 4.04%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.04 20.25 8.34 65.05 41.43 29.21 18.02 40.54%
EPS 4.05 3.38 1.83 6.76 4.72 3.36 1.85 68.51%
DPS 1.58 1.58 1.59 0.92 0.93 0.93 0.93 42.33%
NAPS 1.3745 1.3676 1.3545 1.3624 1.3573 1.344 1.3274 2.34%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.845 0.855 0.865 0.89 0.905 0.855 0.89 -
P/RPS 1.60 2.41 5.93 0.79 1.27 1.70 2.88 -32.39%
P/EPS 11.84 14.40 26.98 7.60 11.13 14.82 28.07 -43.72%
EY 8.44 6.95 3.71 13.16 8.98 6.75 3.56 77.70%
DY 3.29 3.25 3.21 1.80 1.77 1.87 1.80 49.43%
P/NAPS 0.35 0.36 0.36 0.38 0.39 0.37 0.39 -6.95%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 22/08/19 16/05/19 26/02/19 26/11/18 23/08/18 22/05/18 -
Price 0.93 0.84 0.855 0.86 0.86 0.88 0.885 -
P/RPS 1.76 2.36 5.86 0.76 1.20 1.75 2.86 -27.62%
P/EPS 13.03 14.14 26.67 7.34 10.58 15.25 27.92 -39.80%
EY 7.67 7.07 3.75 13.62 9.45 6.56 3.58 66.11%
DY 2.99 3.31 3.25 1.86 1.86 1.82 1.81 39.69%
P/NAPS 0.38 0.35 0.36 0.36 0.37 0.38 0.39 -1.71%

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