[TROP] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.51%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 619,039 463,466 444,395 373,682 457,324 357,076 358,080 43.89%
PBT 114,239 49,040 82,084 40,548 40,684 53,396 44,068 88.38%
Tax -39,476 -13,146 -26,727 -12,272 -11,203 -16,443 -12,299 117.12%
NP 74,763 35,894 55,357 28,276 29,481 36,953 31,769 76.64%
-
NP to SH 69,617 35,492 52,849 27,058 29,256 34,797 33,316 63.22%
-
Tax Rate 34.56% 26.81% 32.56% 30.27% 27.54% 30.79% 27.91% -
Total Cost 544,276 427,572 389,038 345,406 427,843 320,123 326,311 40.51%
-
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 29,236 29,153 - 35,690 35,652 - -
Div Payout % - 82.37% 55.16% - 121.99% 102.46% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3.31%
NOSH 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1,426,106 1,448,521 1.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.08% 7.74% 12.46% 7.57% 6.45% 10.35% 8.87% -
ROE 2.11% 1.09% 1.64% 0.94% 0.94% 1.11% 1.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.38 31.70 30.49 26.06 32.03 25.04 24.72 43.10%
EPS 4.77 2.43 3.63 1.89 2.05 2.44 2.30 62.41%
DPS 0.00 2.00 2.00 0.00 2.50 2.50 0.00 -
NAPS 2.26 2.22 2.21 2.00 2.19 2.19 2.17 2.73%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.62 18.43 17.68 14.86 18.19 14.20 14.24 43.90%
EPS 2.77 1.41 2.10 1.08 1.16 1.38 1.33 62.86%
DPS 0.00 1.16 1.16 0.00 1.42 1.42 0.00 -
NAPS 1.3131 1.2907 1.2813 1.1406 1.2435 1.2422 1.2502 3.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.915 0.94 0.97 1.00 1.00 1.03 1.03 -
P/RPS 2.16 2.96 3.18 3.84 3.12 4.11 4.17 -35.42%
P/EPS 19.20 38.72 26.75 52.99 48.80 42.21 44.78 -43.05%
EY 5.21 2.58 3.74 1.89 2.05 2.37 2.23 75.79%
DY 0.00 2.13 2.06 0.00 2.50 2.43 0.00 -
P/NAPS 0.40 0.42 0.44 0.50 0.46 0.47 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 -
Price 0.895 0.90 0.95 0.965 0.985 1.00 1.06 -
P/RPS 2.11 2.84 3.12 3.70 3.07 3.99 4.29 -37.61%
P/EPS 18.78 37.07 26.20 51.14 48.07 40.98 46.09 -44.94%
EY 5.32 2.70 3.82 1.96 2.08 2.44 2.17 81.52%
DY 0.00 2.22 2.11 0.00 2.54 2.50 0.00 -
P/NAPS 0.40 0.41 0.43 0.48 0.45 0.46 0.49 -12.62%

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