[TROP] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 357.64%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,041,540 1,289,729 1,002,080 947,832 854,884 1,030,823 396,001 17.48%
PBT 189,035 177,527 127,294 242,421 168,685 178,473 159,794 2.83%
Tax -64,920 -52,302 -41,773 -27,286 -6,305 -59,828 -42,883 7.15%
NP 124,115 125,225 85,521 215,135 162,380 118,645 116,911 1.00%
-
NP to SH 118,553 120,858 83,282 194,226 126,803 105,855 108,989 1.41%
-
Tax Rate 34.34% 29.46% 32.82% 11.26% 3.74% 33.52% 26.84% -
Total Cost 917,425 1,164,504 916,559 732,697 692,504 912,178 279,090 21.92%
-
Net Worth 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 12.73%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 23,334 29,236 35,774 71,723 53,055 - - -
Div Payout % 19.68% 24.19% 42.96% 36.93% 41.84% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 12.73%
NOSH 1,470,417 1,465,761 1,430,962 1,434,460 1,326,391 922,885 460,257 21.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.92% 9.71% 8.53% 22.70% 18.99% 11.51% 29.52% -
ROE 3.47% 3.72% 2.66% 6.24% 4.90% 5.41% 6.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 71.42 88.23 70.03 66.08 64.45 111.70 86.04 -3.05%
EPS 8.11 8.33 5.82 13.54 9.56 11.47 23.68 -16.34%
DPS 1.60 2.00 2.50 5.00 4.00 0.00 0.00 -
NAPS 2.34 2.22 2.19 2.17 1.95 2.12 3.61 -6.96%
Adjusted Per Share Value based on latest NOSH - 1,446,930
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.43 51.30 39.86 37.70 34.00 41.00 15.75 17.48%
EPS 4.72 4.81 3.31 7.73 5.04 4.21 4.33 1.44%
DPS 0.93 1.16 1.42 2.85 2.11 0.00 0.00 -
NAPS 1.3573 1.2907 1.2464 1.2381 1.0287 0.7782 0.6608 12.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 0.94 1.03 0.915 1.27 1.51 1.02 -
P/RPS 1.27 1.07 1.47 1.38 1.97 1.35 1.19 1.08%
P/EPS 11.13 11.37 17.70 6.76 13.28 13.16 4.31 17.12%
EY 8.98 8.80 5.65 14.80 7.53 7.60 23.22 -14.63%
DY 1.77 2.13 2.43 5.46 3.15 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.42 0.65 0.71 0.28 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.86 0.90 1.00 0.955 1.23 1.34 1.04 -
P/RPS 1.20 1.02 1.43 1.45 1.91 1.20 1.21 -0.13%
P/EPS 10.58 10.89 17.18 7.05 12.87 11.68 4.39 15.78%
EY 9.45 9.19 5.82 14.18 7.77 8.56 22.77 -13.62%
DY 1.86 2.22 2.50 5.24 3.25 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.44 0.63 0.63 0.29 4.14%

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