[TROP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -51.01%
YoY- -71.4%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,640,663 1,546,162 1,459,405 1,306,962 1,194,462 1,148,718 1,252,713 19.72%
PBT 222,567 178,696 167,979 181,963 303,947 285,846 297,085 -17.52%
Tax -66,802 -52,217 -52,976 -63,094 -65,321 -47,536 -48,604 23.64%
NP 155,765 126,479 115,003 118,869 238,626 238,310 248,481 -26.77%
-
NP to SH 149,419 124,427 112,539 112,360 229,346 219,195 223,302 -23.51%
-
Tax Rate 30.01% 29.22% 31.54% 34.67% 21.49% 16.63% 16.36% -
Total Cost 1,484,898 1,419,683 1,344,402 1,188,093 955,836 910,408 1,004,232 29.82%
-
Net Worth 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 3,110,226 2.37%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 100,496 71,343 71,343 64,585 101,278 101,278 101,278 -0.51%
Div Payout % 67.26% 57.34% 63.39% 57.48% 44.16% 46.20% 45.36% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 3,110,226 2.37%
NOSH 1,465,761 1,433,874 1,447,466 1,426,106 1,448,521 1,444,761 1,446,616 0.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.49% 8.18% 7.88% 9.10% 19.98% 20.75% 19.84% -
ROE 4.64% 4.34% 3.60% 3.60% 7.30% 7.06% 7.18% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 112.55 107.83 102.23 91.65 82.46 79.51 86.60 19.11%
EPS 10.25 8.68 7.88 7.88 15.83 15.17 15.44 -23.91%
DPS 6.89 5.00 5.00 4.50 7.00 7.00 7.00 -1.05%
NAPS 2.21 2.00 2.19 2.19 2.17 2.15 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 1,426,106
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.25 61.50 58.05 51.98 47.51 45.69 49.82 19.72%
EPS 5.94 4.95 4.48 4.47 9.12 8.72 8.88 -23.53%
DPS 4.00 2.84 2.84 2.57 4.03 4.03 4.03 -0.49%
NAPS 1.2813 1.1406 1.2435 1.2422 1.2502 1.2355 1.237 2.37%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.97 1.00 1.00 1.03 1.03 1.02 1.00 -
P/RPS 0.86 0.93 0.98 1.12 1.25 1.28 1.15 -17.62%
P/EPS 9.46 11.52 12.69 13.07 6.51 6.72 6.48 28.71%
EY 10.57 8.68 7.88 7.65 15.37 14.87 15.44 -22.34%
DY 7.11 5.00 5.00 4.37 6.80 6.86 7.00 1.04%
P/NAPS 0.44 0.50 0.46 0.47 0.47 0.47 0.47 -4.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 19/02/16 -
Price 0.95 0.965 0.985 1.00 1.06 1.04 1.14 -
P/RPS 0.84 0.89 0.96 1.09 1.29 1.31 1.32 -26.03%
P/EPS 9.27 11.12 12.50 12.69 6.69 6.85 7.39 16.32%
EY 10.79 8.99 8.00 7.88 14.94 14.59 13.54 -14.05%
DY 7.26 5.18 5.08 4.50 6.60 6.73 6.14 11.82%
P/NAPS 0.43 0.48 0.45 0.46 0.49 0.48 0.53 -13.02%

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