[TROP] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 14.89%
YoY- -101.65%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,498,666 1,008,485 807,950 936,490 1,007,130 1,388,720 1,719,638 -2.26%
PBT 35,401 -122,625 -74,069 153,517 147,252 252,046 236,702 -27.13%
Tax -14,665 -3,622 14,301 -71,045 -19,760 -86,560 -69,736 -22.87%
NP 20,736 -126,248 -59,768 82,472 127,492 165,486 166,966 -29.35%
-
NP to SH -20,353 -161,618 -80,146 58,605 135,845 158,070 161,144 -
-
Tax Rate 41.43% - - 46.28% 13.42% 34.34% 29.46% -
Total Cost 1,477,930 1,134,733 867,718 854,018 879,638 1,223,233 1,552,672 -0.81%
-
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 52,931 31,112 38,981 -
Div Payout % - - - - 38.96% 19.68% 24.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
NOSH 2,297,938 1,998,861 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 7.77%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.38% -12.52% -7.40% 8.81% 12.66% 11.92% 9.71% -
ROE -0.47% -3.17% -1.73% 1.25% 3.93% 4.63% 4.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 68.55 46.04 55.86 65.96 70.53 95.22 117.64 -8.60%
EPS -0.95 -9.56 -5.53 4.09 9.48 10.81 11.11 -
DPS 0.00 0.00 0.00 0.00 3.71 2.13 2.67 -
NAPS 1.97 2.33 3.21 3.31 2.42 2.34 2.22 -1.97%
Adjusted Per Share Value based on latest NOSH - 1,998,861
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.82 40.26 32.25 37.38 40.20 55.43 68.64 -2.26%
EPS -0.81 -6.45 -3.20 2.34 5.42 6.31 6.43 -
DPS 0.00 0.00 0.00 0.00 2.11 1.24 1.56 -
NAPS 1.7192 2.0371 1.8532 1.876 1.3794 1.3622 1.2954 4.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.30 1.22 1.04 0.83 0.845 0.905 0.94 -
P/RPS 1.90 2.65 1.86 1.26 1.20 0.95 0.80 15.50%
P/EPS -139.64 -16.53 -18.77 20.11 8.88 8.35 8.53 -
EY -0.72 -6.05 -5.33 4.97 11.26 11.98 11.73 -
DY 0.00 0.00 0.00 0.00 4.39 2.36 2.84 -
P/NAPS 0.66 0.52 0.32 0.25 0.35 0.39 0.42 7.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 30/11/21 20/11/20 28/11/19 26/11/18 30/11/17 -
Price 1.21 1.41 1.06 0.84 0.93 0.86 0.90 -
P/RPS 1.77 3.06 1.90 1.27 1.32 0.90 0.77 14.87%
P/EPS -129.98 -19.11 -19.13 20.35 9.78 7.93 8.16 -
EY -0.77 -5.23 -5.23 4.91 10.23 12.60 12.25 -
DY 0.00 0.00 0.00 0.00 3.99 2.48 2.96 -
P/NAPS 0.61 0.61 0.33 0.25 0.38 0.37 0.41 6.84%

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