[TROP] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.51%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 365,006 246,125 299,454 209,769 593,931 307,107 281,428 18.87%
PBT 272,650 32,828 56,615 20,996 131,195 38,628 64,965 159.50%
Tax -13,319 -16,637 -18,776 20,593 -75,480 -9,209 -22,477 -29.38%
NP 259,331 16,191 37,839 41,589 55,715 29,419 42,488 232.88%
-
NP to SH 233,900 16,798 39,022 46,064 51,475 34,150 38,000 234.75%
-
Tax Rate 4.89% 50.68% 33.16% -98.08% 57.53% 23.84% 34.60% -
Total Cost 105,675 229,934 261,615 168,180 538,216 277,688 238,940 -41.86%
-
Net Worth 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 23.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 39,945 - - - -
Div Payout % - - - 86.72% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 23.32%
NOSH 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 71.05% 6.58% 12.64% 19.83% 9.38% 9.58% 15.10% -
ROE 5.05% 0.49% 1.13% 1.35% 1.50% 1.00% 1.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.30 17.24 20.90 14.60 40.92 21.06 19.24 19.96%
EPS 16.21 1.18 2.72 3.21 3.55 2.34 2.60 237.61%
DPS 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
NAPS 3.21 2.42 2.40 2.37 2.36 2.34 2.31 24.45%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.88 10.71 13.03 9.13 25.85 13.36 12.25 18.83%
EPS 10.18 0.73 1.70 2.00 2.24 1.49 1.65 235.27%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 2.0156 1.5039 1.4964 1.482 1.4906 1.4851 1.4705 23.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.935 0.845 0.855 0.865 0.89 0.905 0.855 -
P/RPS 3.70 4.90 4.09 5.93 2.17 4.30 4.44 -11.41%
P/EPS 5.77 71.83 31.39 26.98 25.10 38.65 32.91 -68.57%
EY 17.34 1.39 3.19 3.71 3.98 2.59 3.04 218.22%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.36 0.36 0.38 0.39 0.37 -14.95%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 26/11/18 23/08/18 -
Price 0.88 0.93 0.84 0.855 0.86 0.86 0.88 -
P/RPS 3.48 5.40 4.02 5.86 2.10 4.08 4.57 -16.56%
P/EPS 5.43 79.06 30.84 26.67 24.25 36.73 33.88 -70.39%
EY 18.42 1.26 3.24 3.75 4.12 2.72 2.95 237.95%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.35 0.36 0.36 0.37 0.38 -20.32%

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