[TROP] YoY Annualized Quarter 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- -9.05%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 871,016 956,790 1,018,446 1,468,866 1,652,526 1,290,010 1,406,512 -7.66%
PBT -48,294 218,904 155,222 300,814 256,972 147,798 134,070 -
Tax 34,196 -112,288 3,634 -111,422 -78,310 -50,658 -17,224 -
NP -14,098 106,616 158,856 189,392 178,662 97,140 116,846 -
-
NP to SH -45,402 58,894 170,172 168,806 170,732 96,974 84,882 -
-
Tax Rate - 51.30% -2.34% 37.04% 30.47% 34.28% 12.85% -
Total Cost 885,114 850,174 859,590 1,279,474 1,473,864 1,192,870 1,289,666 -6.07%
-
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 7.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 79,660 46,811 58,306 - - -
Div Payout % - - 46.81% 27.73% 34.15% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 7.93%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 1,447,373 1,428,989 0.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.62% 11.14% 15.60% 12.89% 10.81% 7.53% 8.31% -
ROE -0.97% 1.26% 4.95% 5.00% 5.30% 3.09% 2.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 59.94 66.87 71.08 100.41 113.37 89.13 98.43 -7.92%
EPS -3.12 4.10 11.86 11.54 11.80 6.70 5.94 -
DPS 0.00 0.00 5.56 3.20 4.00 0.00 0.00 -
NAPS 3.22 3.27 2.40 2.31 2.21 2.17 2.07 7.63%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.77 38.19 40.65 58.63 65.96 51.49 56.14 -7.66%
EPS -1.81 2.35 6.79 6.74 6.81 3.87 3.39 -
DPS 0.00 0.00 3.18 1.87 2.33 0.00 0.00 -
NAPS 1.8677 1.8677 1.3726 1.3489 1.2859 1.2537 1.1807 7.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.88 0.88 0.855 0.855 0.97 1.03 1.01 -
P/RPS 1.47 1.32 1.20 0.85 0.86 1.16 1.03 6.10%
P/EPS -28.16 21.38 7.20 7.41 8.28 15.37 17.00 -
EY -3.55 4.68 13.89 13.50 12.08 6.50 5.88 -
DY 0.00 0.00 6.50 3.74 4.12 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.37 0.44 0.47 0.49 -9.44%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 19/08/20 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 -
Price 1.02 0.90 0.84 0.88 0.95 1.06 0.92 -
P/RPS 1.70 1.35 1.18 0.88 0.84 1.19 0.93 10.56%
P/EPS -32.65 21.87 7.07 7.63 8.11 15.82 15.49 -
EY -3.06 4.57 14.14 13.11 12.33 6.32 6.46 -
DY 0.00 0.00 6.62 3.64 4.21 0.00 0.00 -
P/NAPS 0.32 0.28 0.35 0.38 0.43 0.49 0.44 -5.16%

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