[TROP] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 119.62%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 299,454 281,428 444,395 358,080 312,336 301,483 362,132 -3.11%
PBT 56,615 64,965 82,084 44,068 25,967 110,957 62,337 -1.59%
Tax -18,776 -22,477 -26,727 -12,299 5,486 -5,833 -15,619 3.11%
NP 37,839 42,488 55,357 31,769 31,453 105,124 46,718 -3.45%
-
NP to SH 39,022 38,000 52,849 33,316 23,165 89,456 38,328 0.29%
-
Tax Rate 33.16% 34.60% 32.56% 27.91% -21.13% 5.26% 25.06% -
Total Cost 261,615 238,940 389,038 326,311 280,883 196,359 315,414 -3.06%
-
Net Worth 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 7.89%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 29,153 - - 55,649 - -
Div Payout % - - 55.16% - - 62.21% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 2,178,737 7.89%
NOSH 1,470,417 1,470,417 1,465,761 1,448,521 1,447,812 1,391,228 889,280 8.73%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.64% 15.10% 12.46% 8.87% 10.07% 34.87% 12.90% -
ROE 1.13% 1.12% 1.64% 1.06% 0.77% 3.35% 1.76% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.90 19.24 30.49 24.72 21.57 21.67 40.72 -10.51%
EPS 2.72 2.60 3.63 2.30 1.60 6.43 4.31 -7.38%
DPS 0.00 0.00 2.00 0.00 0.00 4.00 0.00 -
NAPS 2.40 2.31 2.21 2.17 2.07 1.92 2.45 -0.34%
Adjusted Per Share Value based on latest NOSH - 1,448,521
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.91 11.19 17.68 14.24 12.42 11.99 14.40 -3.11%
EPS 1.55 1.51 2.10 1.33 0.92 3.56 1.52 0.32%
DPS 0.00 0.00 1.16 0.00 0.00 2.21 0.00 -
NAPS 1.3676 1.344 1.2813 1.2502 1.192 1.0624 0.8666 7.89%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.855 0.855 0.97 1.03 1.01 1.50 1.89 -
P/RPS 4.09 4.44 3.18 4.17 4.68 6.92 4.64 -2.07%
P/EPS 31.39 32.91 26.75 44.78 63.12 23.33 43.85 -5.41%
EY 3.19 3.04 3.74 2.23 1.58 4.29 2.28 5.75%
DY 0.00 0.00 2.06 0.00 0.00 2.67 0.00 -
P/NAPS 0.36 0.37 0.44 0.47 0.49 0.78 0.77 -11.89%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 -
Price 0.84 0.88 0.95 1.06 0.92 1.36 1.66 -
P/RPS 4.02 4.57 3.12 4.29 4.26 6.28 4.08 -0.24%
P/EPS 30.84 33.88 26.20 46.09 57.50 21.15 38.52 -3.63%
EY 3.24 2.95 3.82 2.17 1.74 4.73 2.60 3.73%
DY 0.00 0.00 2.11 0.00 0.00 2.94 0.00 -
P/NAPS 0.35 0.38 0.43 0.49 0.44 0.71 0.68 -10.47%

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