[TROP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 229.57%
YoY- 97.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 702,368 478,395 142,728 1,120,354 755,348 509,223 209,769 123.31%
PBT 115,138 109,452 7,852 383,089 110,439 77,611 20,996 210.00%
Tax -53,284 -56,144 -2,493 -28,139 -14,820 1,817 20,593 -
NP 61,854 53,308 5,359 354,950 95,619 79,428 41,589 30.20%
-
NP to SH 43,954 29,447 5,158 335,784 101,884 85,086 46,064 -3.06%
-
Tax Rate 46.28% 51.30% 31.75% 7.35% 13.42% -2.34% -98.08% -
Total Cost 640,514 425,087 137,369 765,404 659,729 429,795 168,180 143.28%
-
Net Worth 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 23.88%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 40,113 39,698 39,830 39,945 -
Div Payout % - - - 11.95% 38.96% 46.81% 86.72% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 23.88%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.81% 11.14% 3.75% 31.68% 12.66% 15.60% 19.83% -
ROE 0.94% 0.63% 0.11% 7.25% 2.95% 2.47% 1.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.47 33.43 9.86 77.64 52.90 35.54 14.60 125.09%
EPS 3.07 2.05 0.36 23.32 7.11 5.93 3.21 -2.92%
DPS 0.00 0.00 0.00 2.78 2.78 2.78 2.78 -
NAPS 3.31 3.27 3.24 3.21 2.42 2.40 2.37 24.86%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.04 19.10 5.70 44.72 30.15 20.33 8.37 123.39%
EPS 1.75 1.18 0.21 13.40 4.07 3.40 1.84 -3.27%
DPS 0.00 0.00 0.00 1.60 1.58 1.59 1.59 -
NAPS 1.876 1.8677 1.8727 1.8489 1.3794 1.3726 1.3593 23.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.83 0.88 0.805 0.935 0.845 0.855 0.865 -
P/RPS 1.68 2.63 8.17 1.20 1.60 2.41 5.93 -56.76%
P/EPS 26.81 42.76 225.99 4.02 11.84 14.40 26.98 -0.41%
EY 3.73 2.34 0.44 24.89 8.44 6.95 3.71 0.35%
DY 0.00 0.00 0.00 2.97 3.29 3.25 3.21 -
P/NAPS 0.25 0.27 0.25 0.29 0.35 0.36 0.36 -21.52%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 16/05/19 -
Price 0.84 0.90 0.88 0.88 0.93 0.84 0.855 -
P/RPS 1.70 2.69 8.93 1.13 1.76 2.36 5.86 -56.07%
P/EPS 27.14 43.73 247.04 3.78 13.03 14.14 26.67 1.16%
EY 3.69 2.29 0.40 26.44 7.67 7.07 3.75 -1.06%
DY 0.00 0.00 0.00 3.16 2.99 3.31 3.25 -
P/NAPS 0.25 0.28 0.27 0.27 0.38 0.35 0.36 -21.52%

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