[TROP] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.45%
YoY- -77.07%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 444,395 373,682 457,324 357,076 358,080 286,925 304,881 28.58%
PBT 82,084 40,548 40,684 53,396 44,068 29,831 54,668 31.15%
Tax -26,727 -12,272 -11,203 -16,443 -12,299 -13,031 -21,321 16.27%
NP 55,357 28,276 29,481 36,953 31,769 16,800 33,347 40.24%
-
NP to SH 52,849 27,058 29,256 34,797 33,316 15,170 29,077 48.98%
-
Tax Rate 32.56% 30.27% 27.54% 30.79% 27.91% 43.68% 39.00% -
Total Cost 389,038 345,406 427,843 320,123 326,311 270,125 271,534 27.11%
-
Net Worth 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 3,110,226 2.37%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 29,153 - 35,690 35,652 - - 28,932 0.50%
Div Payout % 55.16% - 121.99% 102.46% - - 99.50% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 3,110,226 2.37%
NOSH 1,465,761 1,465,761 1,447,466 1,426,106 1,448,521 1,444,761 1,446,616 0.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.46% 7.57% 6.45% 10.35% 8.87% 5.86% 10.94% -
ROE 1.64% 0.94% 0.94% 1.11% 1.06% 0.49% 0.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.49 26.06 32.03 25.04 24.72 19.86 21.08 27.92%
EPS 3.63 1.89 2.05 2.44 2.30 1.05 2.01 48.35%
DPS 2.00 0.00 2.50 2.50 0.00 0.00 2.00 0.00%
NAPS 2.21 2.00 2.19 2.19 2.17 2.15 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 1,426,106
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.68 14.86 18.19 14.20 14.24 11.41 12.13 28.58%
EPS 2.10 1.08 1.16 1.38 1.33 0.60 1.16 48.59%
DPS 1.16 0.00 1.42 1.42 0.00 0.00 1.15 0.57%
NAPS 1.2813 1.1406 1.2435 1.2422 1.2502 1.2355 1.237 2.37%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.97 1.00 1.00 1.03 1.03 1.02 1.00 -
P/RPS 3.18 3.84 3.12 4.11 4.17 5.14 4.74 -23.38%
P/EPS 26.75 52.99 48.80 42.21 44.78 97.14 49.75 -33.90%
EY 3.74 1.89 2.05 2.37 2.23 1.03 2.01 51.33%
DY 2.06 0.00 2.50 2.43 0.00 0.00 2.00 1.99%
P/NAPS 0.44 0.50 0.46 0.47 0.47 0.47 0.47 -4.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 19/02/16 -
Price 0.95 0.965 0.985 1.00 1.06 1.04 1.14 -
P/RPS 3.12 3.70 3.07 3.99 4.29 5.24 5.41 -30.73%
P/EPS 26.20 51.14 48.07 40.98 46.09 99.05 56.72 -40.27%
EY 3.82 1.96 2.08 2.44 2.17 1.01 1.76 67.71%
DY 2.11 0.00 2.54 2.50 0.00 0.00 1.75 13.29%
P/NAPS 0.43 0.48 0.45 0.46 0.49 0.48 0.53 -13.02%

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