[TROP] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.97%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,635,471 1,908,768 1,459,405 1,252,714 1,758,845 1,475,503 630,363 17.21%
PBT 320,231 291,766 168,053 297,088 411,619 503,648 224,944 6.06%
Tax -140,400 -91,778 -53,052 -48,607 -28,538 -125,276 -44,413 21.13%
NP 179,831 199,988 115,001 248,481 383,081 378,372 180,531 -0.06%
-
NP to SH 170,029 190,475 112,537 223,302 333,936 362,308 171,057 -0.10%
-
Tax Rate 43.84% 31.46% 31.57% 16.36% 6.93% 24.87% 19.74% -
Total Cost 1,455,640 1,708,780 1,344,404 1,004,233 1,375,764 1,097,131 449,832 21.60%
-
Net Worth 3,425,410 3,301,337 3,126,514 3,091,431 2,875,746 2,449,881 1,395,485 16.13%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,223 29,215 35,690 100,651 53,752 47,519 33,702 -6.01%
Div Payout % 13.66% 15.34% 31.71% 45.07% 16.10% 13.12% 19.70% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,425,410 3,301,337 3,126,514 3,091,431 2,875,746 2,449,881 1,395,485 16.13%
NOSH 1,470,417 1,470,417 1,447,466 1,437,875 1,343,806 1,055,983 526,598 18.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.00% 10.48% 7.88% 19.84% 21.78% 25.64% 28.64% -
ROE 4.96% 5.77% 3.60% 7.22% 11.61% 14.79% 12.26% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 112.68 130.67 102.23 87.12 130.89 139.73 119.70 -1.00%
EPS 11.65 13.10 7.87 15.53 24.86 34.31 32.48 -15.70%
DPS 1.60 2.00 2.50 7.00 4.00 4.50 6.40 -20.62%
NAPS 2.36 2.26 2.19 2.15 2.14 2.32 2.65 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,446,616
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 71.17 83.06 63.51 54.51 76.54 64.21 27.43 17.21%
EPS 7.40 8.29 4.90 9.72 14.53 15.77 7.44 -0.08%
DPS 1.01 1.27 1.55 4.38 2.34 2.07 1.47 -6.06%
NAPS 1.4906 1.4367 1.3606 1.3453 1.2514 1.0661 0.6073 16.13%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.89 0.915 1.00 1.00 1.06 1.22 1.03 -
P/RPS 0.79 0.70 0.98 1.15 0.81 0.87 0.86 -1.40%
P/EPS 7.60 7.02 12.69 6.44 4.27 3.56 3.17 15.68%
EY 13.16 14.25 7.88 15.53 23.44 28.12 31.54 -13.55%
DY 1.80 2.19 2.50 7.00 3.77 3.69 6.21 -18.64%
P/NAPS 0.38 0.40 0.46 0.47 0.50 0.53 0.39 -0.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 27/02/17 19/02/16 11/02/15 20/02/14 27/02/13 -
Price 0.86 0.895 0.985 1.14 1.04 1.30 1.37 -
P/RPS 0.76 0.68 0.96 1.31 0.79 0.93 1.14 -6.53%
P/EPS 7.34 6.86 12.50 7.34 4.19 3.79 4.22 9.65%
EY 13.62 14.57 8.00 13.62 23.89 26.39 23.71 -8.82%
DY 1.86 2.23 2.54 6.14 3.85 3.46 4.67 -14.21%
P/NAPS 0.36 0.40 0.45 0.53 0.49 0.56 0.52 -5.94%

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