[TROP] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.27%
YoY- 26.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,392,235 1,635,471 1,660,579 1,816,938 1,979,905 1,908,768 1,747,053 -14.05%
PBT 255,784 320,230 303,274 313,686 330,805 291,766 218,211 11.18%
Tax -86,573 -140,400 -104,396 -108,333 -112,583 -91,778 -63,505 22.96%
NP 169,211 179,830 198,878 205,353 218,222 199,988 154,706 6.16%
-
NP to SH 169,689 170,028 188,170 189,512 204,361 190,475 150,114 8.52%
-
Tax Rate 33.85% 43.84% 34.42% 34.54% 34.03% 31.46% 29.10% -
Total Cost 1,223,024 1,455,641 1,461,701 1,611,585 1,761,683 1,708,780 1,592,347 -16.14%
-
Net Worth 3,405,431 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3.26%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 39,945 23,420 23,420 52,656 81,809 58,389 94,080 -43.53%
Div Payout % 23.54% 13.77% 12.45% 27.79% 40.03% 30.65% 62.67% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,405,431 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3.26%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,465,761 0.21%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.15% 11.00% 11.98% 11.30% 11.02% 10.48% 8.86% -
ROE 4.98% 4.96% 5.51% 5.61% 6.12% 5.77% 4.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 96.89 112.68 113.86 124.20 135.26 130.67 119.51 -13.06%
EPS 11.81 11.71 12.90 12.95 13.96 13.04 10.27 9.77%
DPS 2.78 1.60 1.60 3.60 5.60 4.00 6.44 -42.91%
NAPS 2.37 2.36 2.34 2.31 2.28 2.26 2.22 4.45%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 55.37 65.05 66.05 72.27 78.75 75.92 69.49 -14.06%
EPS 6.75 6.76 7.48 7.54 8.13 7.58 5.97 8.53%
DPS 1.59 0.93 0.93 2.09 3.25 2.32 3.74 -43.49%
NAPS 1.3545 1.3624 1.3573 1.344 1.3274 1.3131 1.2907 3.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.865 0.89 0.905 0.855 0.89 0.915 0.94 -
P/RPS 0.89 0.79 0.79 0.69 0.66 0.70 0.79 8.27%
P/EPS 7.32 7.60 7.01 6.60 6.37 7.02 9.15 -13.83%
EY 13.65 13.16 14.26 15.15 15.69 14.25 10.92 16.05%
DY 3.21 1.80 1.77 4.21 6.29 4.37 6.85 -39.69%
P/NAPS 0.36 0.38 0.39 0.37 0.39 0.40 0.42 -9.77%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 26/02/19 26/11/18 23/08/18 22/05/18 28/02/18 30/11/17 -
Price 0.855 0.86 0.86 0.88 0.885 0.895 0.90 -
P/RPS 0.88 0.76 0.76 0.71 0.65 0.68 0.75 11.25%
P/EPS 7.24 7.34 6.67 6.79 6.34 6.86 8.76 -11.94%
EY 13.81 13.62 15.00 14.72 15.78 14.57 11.41 13.58%
DY 3.25 1.86 1.86 4.09 6.33 4.47 7.15 -40.91%
P/NAPS 0.36 0.36 0.37 0.38 0.39 0.40 0.41 -8.31%

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