[TROP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.91%
YoY- 146.29%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,812,020 1,494,728 1,147,700 1,563,680 1,010,700 1,221,008 471,336 25.14%
PBT 341,768 162,192 119,324 164,280 69,284 267,156 83,956 26.34%
Tax -132,936 -49,088 -52,124 -56,396 9,412 -98,116 -18,564 38.81%
NP 208,832 113,104 67,200 107,884 78,696 169,040 65,392 21.34%
-
NP to SH 185,612 108,232 60,680 77,108 31,308 175,228 49,344 24.69%
-
Tax Rate 38.90% 30.27% 43.68% 34.33% -13.58% 36.73% 22.11% -
Total Cost 1,603,188 1,381,624 1,080,500 1,455,796 932,004 1,051,968 405,944 25.71%
-
Net Worth 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 23.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 93,681 - - - - - - -
Div Payout % 50.47% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 23.00%
NOSH 1,470,417 1,465,761 1,444,761 1,407,080 1,185,909 796,490 458,587 21.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.52% 7.57% 5.86% 6.90% 7.79% 13.84% 13.87% -
ROE 5.56% 3.77% 1.95% 2.63% 1.39% 8.66% 5.12% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 123.79 104.24 79.44 111.13 85.23 153.30 102.78 3.14%
EPS 12.68 7.56 4.20 5.48 2.64 22.00 10.76 2.77%
DPS 6.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.00 2.15 2.08 1.90 2.54 2.10 1.37%
Adjusted Per Share Value based on latest NOSH - 1,407,080
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 72.33 59.66 45.81 62.42 40.34 48.74 18.81 25.15%
EPS 7.41 4.32 2.42 3.08 1.25 6.99 1.97 24.69%
DPS 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3322 1.1447 1.2399 1.1682 0.8994 0.8075 0.3844 23.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.89 1.00 1.02 1.03 1.57 1.54 1.23 -
P/RPS 0.72 0.96 1.28 0.93 1.84 1.00 1.20 -8.15%
P/EPS 7.02 13.25 24.29 18.80 59.47 7.00 11.43 -7.79%
EY 14.25 7.55 4.12 5.32 1.68 14.29 8.75 8.46%
DY 7.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.47 0.50 0.83 0.61 0.59 -6.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 -
Price 0.885 0.965 1.04 1.10 1.59 1.92 1.15 -
P/RPS 0.71 0.93 1.31 0.99 1.87 1.25 1.12 -7.31%
P/EPS 6.98 12.78 24.76 20.07 60.23 8.73 10.69 -6.85%
EY 14.33 7.82 4.04 4.98 1.66 11.46 9.36 7.35%
DY 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.48 0.53 0.84 0.76 0.55 -5.56%

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