[TROP] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -164.79%
YoY- -236.76%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,124,000 756,364 605,963 702,368 755,348 1,041,540 1,289,729 -2.26%
PBT 26,551 -91,969 -55,552 115,138 110,439 189,035 177,527 -27.13%
Tax -10,999 -2,717 10,726 -53,284 -14,820 -64,920 -52,302 -22.87%
NP 15,552 -94,686 -44,826 61,854 95,619 124,115 125,225 -29.35%
-
NP to SH -15,265 -121,214 -60,110 43,954 101,884 118,553 120,858 -
-
Tax Rate 41.43% - - 46.28% 13.42% 34.34% 29.46% -
Total Cost 1,108,448 851,050 650,789 640,514 659,729 917,425 1,164,504 -0.81%
-
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 39,698 23,334 29,236 -
Div Payout % - - - - 38.96% 19.68% 24.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
NOSH 2,297,938 1,998,861 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 7.77%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.38% -12.52% -7.40% 8.81% 12.66% 11.92% 9.71% -
ROE -0.35% -2.38% -1.29% 0.94% 2.95% 3.47% 3.72% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.41 34.53 41.90 49.47 52.90 71.42 88.23 -8.60%
EPS -0.71 -7.17 -4.15 3.07 7.11 8.11 8.33 -
DPS 0.00 0.00 0.00 0.00 2.78 1.60 2.00 -
NAPS 1.97 2.33 3.21 3.31 2.42 2.34 2.22 -1.97%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 48.91 32.91 26.37 30.57 32.87 45.32 56.13 -2.26%
EPS -0.66 -5.27 -2.62 1.91 4.43 5.16 5.26 -
DPS 0.00 0.00 0.00 0.00 1.73 1.02 1.27 -
NAPS 1.8743 2.2209 2.0204 2.0452 1.5039 1.4851 1.4122 4.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.30 1.22 1.04 0.83 0.845 0.905 0.94 -
P/RPS 2.53 3.53 2.48 1.68 1.60 1.27 1.07 15.41%
P/EPS -186.19 -22.04 -25.02 26.81 11.84 11.13 11.37 -
EY -0.54 -4.54 -4.00 3.73 8.44 8.98 8.80 -
DY 0.00 0.00 0.00 0.00 3.29 1.77 2.13 -
P/NAPS 0.66 0.52 0.32 0.25 0.35 0.39 0.42 7.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 30/11/21 20/11/20 28/11/19 26/11/18 30/11/17 -
Price 1.21 1.41 1.06 0.84 0.93 0.86 0.90 -
P/RPS 2.35 4.08 2.53 1.70 1.76 1.20 1.02 14.91%
P/EPS -173.30 -25.48 -25.50 27.14 13.03 10.58 10.89 -
EY -0.58 -3.92 -3.92 3.69 7.67 9.45 9.19 -
DY 0.00 0.00 0.00 0.00 2.99 1.86 2.22 -
P/NAPS 0.61 0.61 0.33 0.25 0.38 0.37 0.41 6.84%

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