[TROP] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 95.32%
YoY- 58.63%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 453,005 619,039 463,466 444,395 373,682 457,324 357,076 17.20%
PBT 85,442 114,239 49,040 82,084 40,548 40,684 53,396 36.84%
Tax -33,234 -39,476 -13,146 -26,727 -12,272 -11,203 -16,443 59.92%
NP 52,208 74,763 35,894 55,357 28,276 29,481 36,953 25.93%
-
NP to SH 46,403 69,617 35,492 52,849 27,058 29,256 34,797 21.17%
-
Tax Rate 38.90% 34.56% 26.81% 32.56% 30.27% 27.54% 30.79% -
Total Cost 400,797 544,276 427,572 389,038 345,406 427,843 320,123 16.17%
-
Net Worth 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 4.52%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,420 - 29,236 29,153 - 35,690 35,652 -24.45%
Div Payout % 50.47% - 82.37% 55.16% - 121.99% 102.46% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 4.52%
NOSH 1,470,417 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1,426,106 2.06%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.52% 12.08% 7.74% 12.46% 7.57% 6.45% 10.35% -
ROE 1.39% 2.11% 1.09% 1.64% 0.94% 0.94% 1.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 30.95 42.38 31.70 30.49 26.06 32.03 25.04 15.18%
EPS 3.17 4.77 2.43 3.63 1.89 2.05 2.44 19.08%
DPS 1.60 0.00 2.00 2.00 0.00 2.50 2.50 -25.75%
NAPS 2.28 2.26 2.22 2.21 2.00 2.19 2.19 2.72%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.08 24.71 18.50 17.74 14.92 18.25 14.25 17.21%
EPS 1.85 2.78 1.42 2.11 1.08 1.17 1.39 21.01%
DPS 0.93 0.00 1.17 1.16 0.00 1.42 1.42 -24.60%
NAPS 1.3322 1.3178 1.2954 1.2859 1.1447 1.248 1.2467 4.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.89 0.915 0.94 0.97 1.00 1.00 1.03 -
P/RPS 2.88 2.16 2.96 3.18 3.84 3.12 4.11 -21.12%
P/EPS 28.07 19.20 38.72 26.75 52.99 48.80 42.21 -23.83%
EY 3.56 5.21 2.58 3.74 1.89 2.05 2.37 31.19%
DY 1.80 0.00 2.13 2.06 0.00 2.50 2.43 -18.14%
P/NAPS 0.39 0.40 0.42 0.44 0.50 0.46 0.47 -11.70%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 -
Price 0.885 0.895 0.90 0.95 0.965 0.985 1.00 -
P/RPS 2.86 2.11 2.84 3.12 3.70 3.07 3.99 -19.92%
P/EPS 27.92 18.78 37.07 26.20 51.14 48.07 40.98 -22.59%
EY 3.58 5.32 2.70 3.82 1.96 2.08 2.44 29.15%
DY 1.81 0.00 2.22 2.11 0.00 2.54 2.50 -19.38%
P/NAPS 0.39 0.40 0.41 0.43 0.48 0.45 0.46 -10.43%

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