[TROP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 81.89%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 435,508 478,395 509,223 734,433 826,263 645,005 703,256 -7.66%
PBT -24,147 109,452 77,611 150,407 128,486 73,899 67,035 -
Tax 17,098 -56,144 1,817 -55,711 -39,155 -25,329 -8,612 -
NP -7,049 53,308 79,428 94,696 89,331 48,570 58,423 -
-
NP to SH -22,701 29,447 85,086 84,403 85,366 48,487 42,441 -
-
Tax Rate - 51.30% -2.34% 37.04% 30.47% 34.28% 12.85% -
Total Cost 442,557 425,087 429,795 639,737 736,932 596,435 644,833 -6.07%
-
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 7.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 39,830 23,405 29,153 - - -
Div Payout % - - 46.81% 27.73% 34.15% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 7.93%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 1,447,373 1,428,989 0.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.62% 11.14% 15.60% 12.89% 10.81% 7.53% 8.31% -
ROE -0.49% 0.63% 2.47% 2.50% 2.65% 1.54% 1.43% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.97 33.43 35.54 50.21 56.68 44.56 49.21 -7.92%
EPS -1.56 2.05 5.93 5.77 5.90 3.35 2.97 -
DPS 0.00 0.00 2.78 1.60 2.00 0.00 0.00 -
NAPS 3.22 3.27 2.40 2.31 2.21 2.17 2.07 7.63%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.38 19.10 20.33 29.32 32.98 25.75 28.07 -7.67%
EPS -0.91 1.18 3.40 3.37 3.41 1.94 1.69 -
DPS 0.00 0.00 1.59 0.93 1.16 0.00 0.00 -
NAPS 1.8677 1.8677 1.3726 1.3489 1.2859 1.2537 1.1807 7.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.88 0.88 0.855 0.855 0.97 1.03 1.01 -
P/RPS 2.94 2.63 2.41 1.70 1.71 2.31 2.05 6.18%
P/EPS -56.33 42.76 14.40 14.82 16.56 30.75 34.01 -
EY -1.78 2.34 6.95 6.75 6.04 3.25 2.94 -
DY 0.00 0.00 3.25 1.87 2.06 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.37 0.44 0.47 0.49 -9.44%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 19/08/20 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 -
Price 1.02 0.90 0.84 0.88 0.95 1.06 0.92 -
P/RPS 3.40 2.69 2.36 1.75 1.68 2.38 1.87 10.46%
P/EPS -65.29 43.73 14.14 15.25 16.22 31.64 30.98 -
EY -1.53 2.29 7.07 6.56 6.16 3.16 3.23 -
DY 0.00 0.00 3.31 1.82 2.11 0.00 0.00 -
P/NAPS 0.32 0.28 0.35 0.38 0.43 0.49 0.44 -5.16%

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