[TROP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -94.23%
YoY- 146.29%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,252,714 947,832 703,256 390,920 1,758,845 854,884 554,158 71.98%
PBT 297,088 242,421 67,035 41,070 411,619 168,685 128,277 74.78%
Tax -48,607 -27,286 -8,612 -14,099 -28,538 -6,305 -3,480 477.20%
NP 248,481 215,135 58,423 26,971 383,081 162,380 124,797 58.06%
-
NP to SH 223,302 194,226 42,441 19,277 333,936 126,803 97,281 73.74%
-
Tax Rate 16.36% 11.26% 12.85% 34.33% 6.93% 3.74% 2.71% -
Total Cost 1,004,233 732,697 644,833 363,949 1,375,764 692,504 429,361 75.92%
-
Net Worth 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 15.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 100,651 71,723 - - 53,752 53,055 51,745 55.63%
Div Payout % 45.07% 36.93% - - 16.10% 41.84% 53.19% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,091,431 3,112,780 2,958,008 2,926,726 2,875,746 2,586,462 2,483,770 15.66%
NOSH 1,437,875 1,434,460 1,428,989 1,407,080 1,343,806 1,326,391 1,293,630 7.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.84% 22.70% 8.31% 6.90% 21.78% 18.99% 22.52% -
ROE 7.22% 6.24% 1.43% 0.66% 11.61% 4.90% 3.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.12 66.08 49.21 27.78 130.89 64.45 42.84 60.30%
EPS 15.53 13.54 2.97 1.37 24.86 9.56 7.52 61.95%
DPS 7.00 5.00 0.00 0.00 4.00 4.00 4.00 45.07%
NAPS 2.15 2.17 2.07 2.08 2.14 1.95 1.92 7.81%
Adjusted Per Share Value based on latest NOSH - 1,407,080
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.51 41.25 30.60 17.01 76.54 37.20 24.12 71.95%
EPS 9.72 8.45 1.85 0.84 14.53 5.52 4.23 73.87%
DPS 4.38 3.12 0.00 0.00 2.34 2.31 2.25 55.71%
NAPS 1.3453 1.3546 1.2872 1.2736 1.2514 1.1256 1.0809 15.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 0.915 1.01 1.03 1.06 1.27 1.50 -
P/RPS 1.15 1.38 2.05 3.71 0.81 1.97 3.50 -52.28%
P/EPS 6.44 6.76 34.01 75.18 4.27 13.28 19.95 -52.84%
EY 15.53 14.80 2.94 1.33 23.44 7.53 5.01 112.15%
DY 7.00 5.46 0.00 0.00 3.77 3.15 2.67 89.79%
P/NAPS 0.47 0.42 0.49 0.50 0.50 0.65 0.78 -28.59%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 26/11/15 13/08/15 11/05/15 11/02/15 27/11/14 28/08/14 -
Price 1.14 0.955 0.92 1.10 1.04 1.23 1.36 -
P/RPS 1.31 1.45 1.87 3.96 0.79 1.91 3.17 -44.42%
P/EPS 7.34 7.05 30.98 80.29 4.19 12.87 18.09 -45.10%
EY 13.62 14.18 3.23 1.25 23.89 7.77 5.53 82.07%
DY 6.14 5.24 0.00 0.00 3.85 3.25 2.94 63.16%
P/NAPS 0.53 0.44 0.44 0.53 0.49 0.63 0.71 -17.66%

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