[TROP] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -93.21%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 209,769 453,005 373,682 286,925 390,920 252,675 305,252 -6.05%
PBT 20,996 85,442 40,548 29,831 41,070 17,321 66,789 -17.53%
Tax 20,593 -33,234 -12,272 -13,031 -14,099 2,353 -24,529 -
NP 41,589 52,208 28,276 16,800 26,971 19,674 42,260 -0.26%
-
NP to SH 46,064 46,403 27,058 15,170 19,277 7,827 43,807 0.84%
-
Tax Rate -98.08% 38.90% 30.27% 43.68% 34.33% -13.58% 36.73% -
Total Cost 168,180 400,797 345,406 270,125 363,949 233,001 262,992 -7.17%
-
Net Worth 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 9.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 39,945 23,420 - - - - - -
Div Payout % 86.72% 50.47% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 9.06%
NOSH 1,470,417 1,470,417 1,465,761 1,444,761 1,407,080 1,185,909 796,490 10.75%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.83% 11.52% 7.57% 5.86% 6.90% 7.79% 13.84% -
ROE 1.35% 1.39% 0.94% 0.49% 0.66% 0.35% 2.17% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.60 30.95 26.06 19.86 27.78 21.31 38.32 -14.84%
EPS 3.21 3.17 1.89 1.05 1.37 0.66 5.50 -8.57%
DPS 2.78 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.28 2.00 2.15 2.08 1.90 2.54 -1.14%
Adjusted Per Share Value based on latest NOSH - 1,444,761
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.13 19.71 16.26 12.49 17.01 11.00 13.28 -6.05%
EPS 2.00 2.02 1.18 0.66 0.84 0.34 1.91 0.76%
DPS 1.74 1.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.482 1.4523 1.248 1.3517 1.2736 0.9805 0.8804 9.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.865 0.89 1.00 1.02 1.03 1.57 1.54 -
P/RPS 5.93 2.88 3.84 5.14 3.71 7.37 4.02 6.69%
P/EPS 26.98 28.07 52.99 97.14 75.18 237.88 28.00 -0.61%
EY 3.71 3.56 1.89 1.03 1.33 0.42 3.57 0.64%
DY 3.21 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.50 0.47 0.50 0.83 0.61 -8.41%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 -
Price 0.855 0.885 0.965 1.04 1.10 1.59 1.92 -
P/RPS 5.86 2.86 3.70 5.24 3.96 7.46 5.01 2.64%
P/EPS 26.67 27.92 51.14 99.05 80.29 240.91 34.91 -4.38%
EY 3.75 3.58 1.96 1.01 1.25 0.42 2.86 4.61%
DY 3.25 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.48 0.48 0.53 0.84 0.76 -11.70%

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