[TROP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.55%
YoY- 71.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 962,128 570,912 839,076 1,812,020 1,494,728 1,147,700 1,563,680 -7.76%
PBT 77,368 31,408 83,984 341,768 162,192 119,324 164,280 -11.78%
Tax -43,868 -9,972 82,372 -132,936 -49,088 -52,124 -56,396 -4.09%
NP 33,500 21,436 166,356 208,832 113,104 67,200 107,884 -17.69%
-
NP to SH 9,376 20,632 184,256 185,612 108,232 60,680 77,108 -29.59%
-
Tax Rate 56.70% 31.75% -98.08% 38.90% 30.27% 43.68% 34.33% -
Total Cost 928,628 549,476 672,720 1,603,188 1,381,624 1,080,500 1,455,796 -7.21%
-
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 159,782 93,681 - - - -
Div Payout % - - 86.72% 50.47% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 1,444,761 1,407,080 0.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.48% 3.75% 19.83% 11.52% 7.57% 5.86% 6.90% -
ROE 0.20% 0.44% 5.41% 5.56% 3.77% 1.95% 2.63% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 66.01 39.43 58.40 123.79 104.24 79.44 111.13 -8.30%
EPS 0.64 1.44 12.84 12.68 7.56 4.20 5.48 -30.06%
DPS 0.00 0.00 11.12 6.40 0.00 0.00 0.00 -
NAPS 3.23 3.24 2.37 2.28 2.00 2.15 2.08 7.60%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.27 22.71 33.37 72.07 59.45 45.65 62.19 -7.76%
EPS 0.37 0.82 7.33 7.38 4.30 2.41 3.07 -29.69%
DPS 0.00 0.00 6.36 3.73 0.00 0.00 0.00 -
NAPS 1.8725 1.866 1.3545 1.3274 1.1406 1.2355 1.1641 8.23%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.865 0.805 0.865 0.89 1.00 1.02 1.03 -
P/RPS 1.31 2.04 1.48 0.72 0.96 1.28 0.93 5.87%
P/EPS 134.47 56.50 6.75 7.02 13.25 24.29 18.80 38.76%
EY 0.74 1.77 14.82 14.25 7.55 4.12 5.32 -27.99%
DY 0.00 0.00 12.86 7.19 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.36 0.39 0.50 0.47 0.50 -9.75%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 30/06/20 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 -
Price 0.89 0.88 0.855 0.885 0.965 1.04 1.10 -
P/RPS 1.35 2.23 1.46 0.71 0.93 1.31 0.99 5.30%
P/EPS 138.36 61.76 6.67 6.98 12.78 24.76 20.07 37.91%
EY 0.72 1.62 15.00 14.33 7.82 4.04 4.98 -27.53%
DY 0.00 0.00 13.01 7.23 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.36 0.39 0.48 0.48 0.53 -10.08%

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