[TROP] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 95.32%
YoY- 58.63%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 335,667 299,454 281,428 444,395 358,080 312,336 301,483 1.80%
PBT 101,600 56,615 64,965 82,084 44,068 25,967 110,957 -1.45%
Tax -53,651 -18,776 -22,477 -26,727 -12,299 5,486 -5,833 44.69%
NP 47,949 37,839 42,488 55,357 31,769 31,453 105,124 -12.25%
-
NP to SH 24,289 39,022 38,000 52,849 33,316 23,165 89,456 -19.51%
-
Tax Rate 52.81% 33.16% 34.60% 32.56% 27.91% -21.13% 5.26% -
Total Cost 287,718 261,615 238,940 389,038 326,311 280,883 196,359 6.56%
-
Net Worth 4,678,980 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 9.78%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 29,153 - - 55,649 -
Div Payout % - - - 55.16% - - 62.21% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 4,678,980 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 2,671,158 9.78%
NOSH 1,470,425 1,470,417 1,470,417 1,465,761 1,448,521 1,447,812 1,391,228 0.92%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.28% 12.64% 15.10% 12.46% 8.87% 10.07% 34.87% -
ROE 0.52% 1.13% 1.12% 1.64% 1.06% 0.77% 3.35% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.46 20.90 19.24 30.49 24.72 21.57 21.67 1.33%
EPS 1.69 2.72 2.60 3.63 2.30 1.60 6.43 -19.94%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 4.00 -
NAPS 3.27 2.40 2.31 2.21 2.17 2.07 1.92 9.27%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.40 11.95 11.23 17.74 14.29 12.47 12.03 1.81%
EPS 0.97 1.56 1.52 2.11 1.33 0.92 3.57 -19.50%
DPS 0.00 0.00 0.00 1.16 0.00 0.00 2.22 -
NAPS 1.8677 1.3726 1.3489 1.2859 1.2547 1.1963 1.0662 9.78%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.88 0.855 0.855 0.97 1.03 1.01 1.50 -
P/RPS 3.75 4.09 4.44 3.18 4.17 4.68 6.92 -9.69%
P/EPS 51.84 31.39 32.91 26.75 44.78 63.12 23.33 14.21%
EY 1.93 3.19 3.04 3.74 2.23 1.58 4.29 -12.45%
DY 0.00 0.00 0.00 2.06 0.00 0.00 2.67 -
P/NAPS 0.27 0.36 0.37 0.44 0.47 0.49 0.78 -16.19%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 -
Price 0.90 0.84 0.88 0.95 1.06 0.92 1.36 -
P/RPS 3.84 4.02 4.57 3.12 4.29 4.26 6.28 -7.86%
P/EPS 53.02 30.84 33.88 26.20 46.09 57.50 21.15 16.53%
EY 1.89 3.24 2.95 3.82 2.17 1.74 4.73 -14.16%
DY 0.00 0.00 0.00 2.11 0.00 0.00 2.94 -
P/NAPS 0.28 0.35 0.38 0.43 0.49 0.44 0.71 -14.35%

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