[TROP] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 18.2%
YoY- 69.26%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,059,055 1,120,354 1,635,471 1,908,768 1,459,405 1,252,714 1,758,845 -8.10%
PBT 238,704 383,089 320,231 291,766 168,053 297,088 411,619 -8.67%
Tax -91,420 -28,139 -140,400 -91,778 -53,052 -48,607 -28,538 21.39%
NP 147,284 354,950 179,831 199,988 115,001 248,481 383,081 -14.71%
-
NP to SH 92,034 335,784 170,029 190,475 112,537 223,302 333,936 -19.31%
-
Tax Rate 38.30% 7.35% 43.84% 31.46% 31.57% 16.36% 6.93% -
Total Cost 911,771 765,404 1,455,640 1,708,780 1,344,404 1,004,233 1,375,764 -6.62%
-
Net Worth 4,626,711 4,631,827 3,425,410 3,301,337 3,126,514 3,091,431 2,875,746 8.24%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 40,113 23,223 29,215 35,690 100,651 53,752 -
Div Payout % - 11.95% 13.66% 15.34% 31.71% 45.07% 16.10% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 4,626,711 4,631,827 3,425,410 3,301,337 3,126,514 3,091,431 2,875,746 8.24%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,447,466 1,437,875 1,343,806 1.51%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.91% 31.68% 11.00% 10.48% 7.88% 19.84% 21.78% -
ROE 1.99% 7.25% 4.96% 5.77% 3.60% 7.22% 11.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 73.71 77.64 112.68 130.67 102.23 87.12 130.89 -9.11%
EPS 6.42 23.32 11.65 13.10 7.87 15.53 24.86 -20.18%
DPS 0.00 2.78 1.60 2.00 2.50 7.00 4.00 -
NAPS 3.22 3.21 2.36 2.26 2.19 2.15 2.14 7.04%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 42.27 44.72 65.28 76.19 58.25 50.00 70.21 -8.10%
EPS 3.67 13.40 6.79 7.60 4.49 8.91 13.33 -19.32%
DPS 0.00 1.60 0.93 1.17 1.42 4.02 2.15 -
NAPS 1.8468 1.8489 1.3673 1.3178 1.248 1.234 1.1479 8.24%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.85 0.935 0.89 0.915 1.00 1.00 1.06 -
P/RPS 1.15 1.20 0.79 0.70 0.98 1.15 0.81 6.00%
P/EPS 13.27 4.02 7.60 7.02 12.69 6.44 4.27 20.78%
EY 7.54 24.89 13.16 14.25 7.88 15.53 23.44 -17.21%
DY 0.00 2.97 1.80 2.19 2.50 7.00 3.77 -
P/NAPS 0.26 0.29 0.38 0.40 0.46 0.47 0.50 -10.31%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 27/02/20 26/02/19 28/02/18 27/02/17 19/02/16 11/02/15 -
Price 0.885 0.88 0.86 0.895 0.985 1.14 1.04 -
P/RPS 1.20 1.13 0.76 0.68 0.96 1.31 0.79 7.20%
P/EPS 13.82 3.78 7.34 6.86 12.50 7.34 4.19 21.98%
EY 7.24 26.44 13.62 14.57 8.00 13.62 23.89 -18.02%
DY 0.00 3.16 1.86 2.23 2.54 6.14 3.85 -
P/NAPS 0.27 0.27 0.36 0.40 0.45 0.53 0.49 -9.44%

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