[TROP] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.82%
YoY- 81.18%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,016,168 1,156,859 1,059,055 1,067,374 1,089,526 1,053,313 1,120,354 -6.30%
PBT 105,105 250,194 238,704 387,788 414,930 369,945 383,089 -57.81%
Tax -18,178 -99,894 -91,420 -66,603 -86,100 -51,225 -28,139 -25.29%
NP 86,927 150,300 147,284 321,185 328,830 318,720 354,950 -60.89%
-
NP to SH 39,886 89,220 92,034 277,854 280,145 294,878 335,784 -75.86%
-
Tax Rate 17.30% 39.93% 38.30% 17.18% 20.75% 13.85% 7.35% -
Total Cost 929,241 1,006,559 911,771 746,189 760,696 734,593 765,404 13.81%
-
Net Worth 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 0.67%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 39,945 -
Div Payout % - - - - - - 11.90% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 4,679,001 4,707,967 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 0.67%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.55% 12.99% 13.91% 30.09% 30.18% 30.26% 31.68% -
ROE 0.85% 1.90% 1.99% 5.91% 5.99% 6.29% 7.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.93 79.37 73.71 75.17 76.14 72.74 77.64 -6.74%
EPS 2.74 6.12 6.41 19.57 19.58 20.36 23.27 -76.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
NAPS 3.22 3.23 3.22 3.31 3.27 3.24 3.21 0.20%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 44.22 50.34 46.09 46.45 47.41 45.84 48.75 -6.30%
EPS 1.74 3.88 4.01 12.09 12.19 12.83 14.61 -75.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
NAPS 2.0362 2.0488 2.0134 2.0452 2.0362 2.0416 2.0156 0.68%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.88 0.865 0.85 0.83 0.88 0.805 0.935 -
P/RPS 1.26 1.09 1.15 1.10 1.16 1.11 1.20 3.30%
P/EPS 32.06 14.13 13.27 4.24 4.49 3.95 4.02 299.67%
EY 3.12 7.08 7.54 23.58 22.25 25.30 24.89 -74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
P/NAPS 0.27 0.27 0.26 0.25 0.27 0.25 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 19/05/21 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 -
Price 1.02 0.89 0.885 0.84 0.90 0.88 0.88 -
P/RPS 1.46 1.12 1.20 1.12 1.18 1.21 1.13 18.64%
P/EPS 37.16 14.54 13.82 4.29 4.60 4.32 3.78 359.54%
EY 2.69 6.88 7.24 23.30 21.75 23.14 26.44 -78.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.32 0.28 0.27 0.25 0.28 0.27 0.27 12.00%

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