[TROP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -93.21%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,459,405 1,002,080 645,005 286,925 1,252,714 947,832 703,256 62.33%
PBT 168,053 127,294 73,899 29,831 297,088 242,421 67,035 84.02%
Tax -53,052 -41,773 -25,329 -13,031 -48,607 -27,286 -8,612 234.19%
NP 115,001 85,521 48,570 16,800 248,481 215,135 58,423 56.74%
-
NP to SH 112,537 83,282 48,487 15,170 223,302 194,226 42,441 91.01%
-
Tax Rate 31.57% 32.82% 34.28% 43.68% 16.36% 11.26% 12.85% -
Total Cost 1,344,404 916,559 596,435 270,125 1,004,233 732,697 644,833 62.83%
-
Net Worth 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 3.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 35,690 35,774 - - 100,651 71,723 - -
Div Payout % 31.71% 42.96% - - 45.07% 36.93% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,126,514 3,133,807 3,140,799 3,106,238 3,091,431 3,112,780 2,958,008 3.74%
NOSH 1,447,466 1,430,962 1,447,373 1,444,761 1,437,875 1,434,460 1,428,989 0.85%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.88% 8.53% 7.53% 5.86% 19.84% 22.70% 8.31% -
ROE 3.60% 2.66% 1.54% 0.49% 7.22% 6.24% 1.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 102.23 70.03 44.56 19.86 87.12 66.08 49.21 62.45%
EPS 7.87 5.82 3.35 1.05 15.53 13.54 2.97 90.92%
DPS 2.50 2.50 0.00 0.00 7.00 5.00 0.00 -
NAPS 2.19 2.19 2.17 2.15 2.15 2.17 2.07 3.81%
Adjusted Per Share Value based on latest NOSH - 1,444,761
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.51 43.61 28.07 12.49 54.51 41.25 30.60 62.35%
EPS 4.90 3.62 2.11 0.66 9.72 8.45 1.85 90.86%
DPS 1.55 1.56 0.00 0.00 4.38 3.12 0.00 -
NAPS 1.3606 1.3637 1.3668 1.3517 1.3453 1.3546 1.2872 3.74%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.00 1.03 1.03 1.02 1.00 0.915 1.01 -
P/RPS 0.98 1.47 2.31 5.14 1.15 1.38 2.05 -38.72%
P/EPS 12.69 17.70 30.75 97.14 6.44 6.76 34.01 -48.01%
EY 7.88 5.65 3.25 1.03 15.53 14.80 2.94 92.37%
DY 2.50 2.43 0.00 0.00 7.00 5.46 0.00 -
P/NAPS 0.46 0.47 0.47 0.47 0.47 0.42 0.49 -4.10%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 25/08/16 19/05/16 19/02/16 26/11/15 13/08/15 -
Price 0.985 1.00 1.06 1.04 1.14 0.955 0.92 -
P/RPS 0.96 1.43 2.38 5.24 1.31 1.45 1.87 -35.75%
P/EPS 12.50 17.18 31.64 99.05 7.34 7.05 30.98 -45.24%
EY 8.00 5.82 3.16 1.01 13.62 14.18 3.23 82.55%
DY 2.54 2.50 0.00 0.00 6.14 5.24 0.00 -
P/NAPS 0.45 0.46 0.49 0.48 0.53 0.44 0.44 1.50%

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