[TROP] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 219.62%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 509,223 734,433 826,263 645,005 703,256 554,158 667,384 -4.40%
PBT 77,611 150,407 128,486 73,899 67,035 128,277 129,126 -8.13%
Tax 1,817 -55,711 -39,155 -25,329 -8,612 -3,480 -40,148 -
NP 79,428 94,696 89,331 48,570 58,423 124,797 88,978 -1.87%
-
NP to SH 85,086 84,403 85,366 48,487 42,441 97,281 82,135 0.58%
-
Tax Rate -2.34% 37.04% 30.47% 34.28% 12.85% 2.71% 31.09% -
Total Cost 429,795 639,737 736,932 596,435 644,833 429,361 578,406 -4.82%
-
Net Worth 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 8.85%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 39,830 23,405 29,153 - - 51,745 - -
Div Payout % 46.81% 27.73% 34.15% - - 53.19% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 8.85%
NOSH 1,470,417 1,470,417 1,465,761 1,447,373 1,428,989 1,293,630 843,275 9.70%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.60% 12.89% 10.81% 7.53% 8.31% 22.52% 13.33% -
ROE 2.47% 2.50% 2.65% 1.54% 1.43% 3.92% 3.98% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.54 50.21 56.68 44.56 49.21 42.84 79.14 -12.48%
EPS 5.93 5.77 5.90 3.35 2.97 7.52 9.74 -7.93%
DPS 2.78 1.60 2.00 0.00 0.00 4.00 0.00 -
NAPS 2.40 2.31 2.21 2.17 2.07 1.92 2.45 -0.34%
Adjusted Per Share Value based on latest NOSH - 1,448,521
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.25 29.21 32.86 25.65 27.97 22.04 26.54 -4.40%
EPS 3.38 3.36 3.40 1.93 1.69 3.87 3.27 0.55%
DPS 1.58 0.93 1.16 0.00 0.00 2.06 0.00 -
NAPS 1.3676 1.344 1.2813 1.2492 1.1765 0.9879 0.8217 8.85%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.855 0.855 0.97 1.03 1.01 1.50 1.89 -
P/RPS 2.41 1.70 1.71 2.31 2.05 3.50 2.39 0.13%
P/EPS 14.40 14.82 16.56 30.75 34.01 19.95 19.40 -4.84%
EY 6.95 6.75 6.04 3.25 2.94 5.01 5.15 5.12%
DY 3.25 1.87 2.06 0.00 0.00 2.67 0.00 -
P/NAPS 0.36 0.37 0.44 0.47 0.49 0.78 0.77 -11.89%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 -
Price 0.84 0.88 0.95 1.06 0.92 1.36 1.66 -
P/RPS 2.36 1.75 1.68 2.38 1.87 3.17 2.10 1.96%
P/EPS 14.14 15.25 16.22 31.64 30.98 18.09 17.04 -3.06%
EY 7.07 6.56 6.16 3.16 3.23 5.53 5.87 3.14%
DY 3.31 1.82 2.11 0.00 0.00 2.94 0.00 -
P/NAPS 0.35 0.38 0.43 0.49 0.44 0.71 0.68 -10.47%

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