[TROP] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 20.17%
YoY- -74.1%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 281,428 444,395 358,080 312,336 301,483 362,132 117,081 15.73%
PBT 64,965 82,084 44,068 25,967 110,957 62,337 58,696 1.70%
Tax -22,477 -26,727 -12,299 5,486 -5,833 -15,619 -17,053 4.70%
NP 42,488 55,357 31,769 31,453 105,124 46,718 41,643 0.33%
-
NP to SH 38,000 52,849 33,316 23,165 89,456 38,328 38,826 -0.35%
-
Tax Rate 34.60% 32.56% 27.91% -21.13% 5.26% 25.06% 29.05% -
Total Cost 238,940 389,038 326,311 280,883 196,359 315,414 75,438 21.17%
-
Net Worth 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 21.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 29,153 - - 55,649 - - -
Div Payout % - 55.16% - - 62.21% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 1,074,401 21.03%
NOSH 1,470,417 1,465,761 1,448,521 1,447,812 1,391,228 889,280 461,116 21.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.10% 12.46% 8.87% 10.07% 34.87% 12.90% 35.57% -
ROE 1.12% 1.64% 1.06% 0.77% 3.35% 1.76% 3.61% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.24 30.49 24.72 21.57 21.67 40.72 25.39 -4.51%
EPS 2.60 3.63 2.30 1.60 6.43 4.31 8.42 -17.77%
DPS 0.00 2.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.31 2.21 2.17 2.07 1.92 2.45 2.33 -0.14%
Adjusted Per Share Value based on latest NOSH - 1,447,812
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.23 17.74 14.29 12.47 12.03 14.45 4.67 15.73%
EPS 1.52 2.11 1.33 0.92 3.57 1.53 1.55 -0.32%
DPS 0.00 1.16 0.00 0.00 2.22 0.00 0.00 -
NAPS 1.3489 1.2859 1.2547 1.1963 1.0662 0.8697 0.4289 21.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.855 0.97 1.03 1.01 1.50 1.89 1.15 -
P/RPS 4.44 3.18 4.17 4.68 6.92 4.64 4.53 -0.33%
P/EPS 32.91 26.75 44.78 63.12 23.33 43.85 13.66 15.77%
EY 3.04 3.74 2.23 1.58 4.29 2.28 7.32 -13.61%
DY 0.00 2.06 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.37 0.44 0.47 0.49 0.78 0.77 0.49 -4.57%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 -
Price 0.88 0.95 1.06 0.92 1.36 1.66 1.04 -
P/RPS 4.57 3.12 4.29 4.26 6.28 4.08 4.10 1.82%
P/EPS 33.88 26.20 46.09 57.50 21.15 38.52 12.35 18.30%
EY 2.95 3.82 2.17 1.74 4.73 2.60 8.10 -15.48%
DY 0.00 2.11 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.38 0.43 0.49 0.44 0.71 0.68 0.45 -2.77%

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