[TROP] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -5.0%
YoY- 64.1%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,156,859 1,059,055 1,067,374 1,089,526 1,053,313 1,120,354 1,349,279 -9.74%
PBT 250,194 238,704 387,788 414,930 369,945 383,089 241,634 2.34%
Tax -99,894 -91,420 -66,603 -86,100 -51,225 -28,139 -90,300 6.95%
NP 150,300 147,284 321,185 328,830 318,720 354,950 151,334 -0.45%
-
NP to SH 89,220 92,034 277,854 280,145 294,878 335,784 153,359 -30.28%
-
Tax Rate 39.93% 38.30% 17.18% 20.75% 13.85% 7.35% 37.37% -
Total Cost 1,006,559 911,771 746,189 760,696 734,593 765,404 1,197,945 -10.94%
-
Net Worth 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 22.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 39,945 39,945 -
Div Payout % - - - - - 11.90% 26.05% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 22.86%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,417 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.99% 13.91% 30.09% 30.18% 30.26% 31.68% 11.22% -
ROE 1.90% 1.99% 5.91% 5.99% 6.29% 7.25% 4.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 79.37 73.71 75.17 76.14 72.74 77.64 94.49 -10.96%
EPS 6.12 6.41 19.57 19.58 20.36 23.27 10.74 -31.24%
DPS 0.00 0.00 0.00 0.00 0.00 2.78 2.78 -
NAPS 3.23 3.22 3.31 3.27 3.24 3.21 2.42 21.20%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 50.34 46.09 46.45 47.41 45.84 48.75 58.72 -9.74%
EPS 3.88 4.01 12.09 12.19 12.83 14.61 6.67 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 1.74 -
NAPS 2.0488 2.0134 2.0452 2.0362 2.0416 2.0156 1.5039 22.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.865 0.85 0.83 0.88 0.805 0.935 0.845 -
P/RPS 1.09 1.15 1.10 1.16 1.11 1.20 0.89 14.45%
P/EPS 14.13 13.27 4.24 4.49 3.95 4.02 7.87 47.66%
EY 7.08 7.54 23.58 22.25 25.30 24.89 12.71 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 2.97 3.29 -
P/NAPS 0.27 0.26 0.25 0.27 0.25 0.29 0.35 -15.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 28/11/19 -
Price 0.89 0.885 0.84 0.90 0.88 0.88 0.93 -
P/RPS 1.12 1.20 1.12 1.18 1.21 1.13 0.98 9.30%
P/EPS 14.54 13.82 4.29 4.60 4.32 3.78 8.66 41.21%
EY 6.88 7.24 23.30 21.75 23.14 26.44 11.55 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 3.16 2.99 -
P/NAPS 0.28 0.27 0.25 0.28 0.27 0.27 0.38 -18.40%

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