[TROP] QoQ TTM 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- 20.09%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,979,905 1,908,768 1,747,053 1,640,663 1,546,162 1,459,405 1,306,962 31.93%
PBT 330,805 291,766 218,211 222,567 178,696 167,979 181,963 49.01%
Tax -112,583 -91,778 -63,505 -66,802 -52,217 -52,976 -63,094 47.16%
NP 218,222 199,988 154,706 155,765 126,479 115,003 118,869 49.98%
-
NP to SH 204,361 190,475 150,114 149,419 124,427 112,539 112,360 49.05%
-
Tax Rate 34.03% 31.46% 29.10% 30.01% 29.22% 31.54% 34.67% -
Total Cost 1,761,683 1,708,780 1,592,347 1,484,898 1,419,683 1,344,402 1,188,093 30.06%
-
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 81,809 58,389 94,080 100,496 71,343 71,343 64,585 17.08%
Div Payout % 40.03% 30.65% 62.67% 67.26% 57.34% 63.39% 57.48% -
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 1,433,874 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 11.02% 10.48% 8.86% 9.49% 8.18% 7.88% 9.10% -
ROE 6.12% 5.77% 4.63% 4.64% 4.34% 3.60% 3.60% -
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 135.26 130.67 119.51 112.55 107.83 102.23 91.65 29.65%
EPS 13.96 13.04 10.27 10.25 8.68 7.88 7.88 46.46%
DPS 5.60 4.00 6.44 6.89 5.00 5.00 4.50 15.71%
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 79.03 76.19 69.74 65.49 61.72 58.25 52.17 31.93%
EPS 8.16 7.60 5.99 5.96 4.97 4.49 4.49 48.97%
DPS 3.27 2.33 3.76 4.01 2.85 2.85 2.58 17.13%
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 0.66 0.70 0.79 0.86 0.93 0.98 1.12 -29.73%
P/EPS 6.37 7.02 9.15 9.46 11.52 12.69 13.07 -38.09%
EY 15.69 14.25 10.92 10.57 8.68 7.88 7.65 61.49%
DY 6.29 4.37 6.85 7.11 5.00 5.00 4.37 27.50%
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 0.65 0.68 0.75 0.84 0.89 0.96 1.09 -29.17%
P/EPS 6.34 6.86 8.76 9.27 11.12 12.50 12.69 -37.06%
EY 15.78 14.57 11.41 10.79 8.99 8.00 7.88 58.94%
DY 6.33 4.47 7.15 7.26 5.18 5.08 4.50 25.56%
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