[TROP] QoQ 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- -90.3%
YoY- 146.29%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 304,881 244,576 312,336 390,920 903,960 300,726 301,483 0.74%
PBT 54,668 175,380 25,967 41,070 234,462 40,407 110,957 -37.53%
Tax -21,321 -18,670 5,486 -14,099 -22,232 -2,826 -5,833 136.72%
NP 33,347 156,710 31,453 26,971 212,230 37,581 105,124 -53.39%
-
NP to SH 29,077 151,783 23,165 19,277 198,662 29,520 89,456 -52.62%
-
Tax Rate 39.00% 10.65% -21.13% 34.33% 9.48% 6.99% 5.26% -
Total Cost 271,534 87,866 280,883 363,949 691,730 263,145 196,359 24.04%
-
Net Worth 3,110,226 3,139,839 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 10.64%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 28,932 72,346 - - - - 55,649 -35.26%
Div Payout % 99.50% 47.66% - - - - 62.21% -
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 3,110,226 3,139,839 2,996,971 2,926,726 2,985,510 2,715,283 2,671,158 10.64%
NOSH 1,446,616 1,446,930 1,447,812 1,407,080 1,395,098 1,392,452 1,391,228 2.62%
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 10.94% 64.07% 10.07% 6.90% 23.48% 12.50% 34.87% -
ROE 0.93% 4.83% 0.77% 0.66% 6.65% 1.09% 3.35% -
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 21.08 16.90 21.57 27.78 64.80 21.60 21.67 -1.81%
EPS 2.01 10.49 1.60 1.37 14.24 2.12 6.43 -53.84%
DPS 2.00 5.00 0.00 0.00 0.00 0.00 4.00 -36.92%
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 13.27 10.64 13.59 17.01 39.34 13.09 13.12 0.75%
EPS 1.27 6.61 1.01 0.84 8.65 1.28 3.89 -52.48%
DPS 1.26 3.15 0.00 0.00 0.00 0.00 2.42 -35.20%
NAPS 1.3535 1.3664 1.3042 1.2736 1.2992 1.1816 1.1624 10.64%
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 4.74 5.41 4.68 3.71 1.64 5.88 6.92 -22.24%
P/EPS 49.75 8.72 63.12 75.18 7.44 59.91 23.33 65.44%
EY 2.01 11.46 1.58 1.33 13.43 1.67 4.29 -39.59%
DY 2.00 5.46 0.00 0.00 0.00 0.00 2.67 -17.47%
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 5.41 5.65 4.26 3.96 1.61 5.70 6.28 -9.43%
P/EPS 56.72 9.10 57.50 80.29 7.30 58.02 21.15 92.68%
EY 1.76 10.98 1.74 1.25 13.69 1.72 4.73 -48.17%
DY 1.75 5.24 0.00 0.00 0.00 0.00 2.94 -29.17%
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