[TROP] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 555.23%
YoY- 414.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 307,107 463,466 357,076 244,576 300,726 363,439 161,086 11.34%
PBT 38,628 49,040 53,396 175,380 40,407 49,347 80,109 -11.44%
Tax -9,209 -13,146 -16,443 -18,670 -2,826 -19,680 -21,189 -12.96%
NP 29,419 35,894 36,953 156,710 37,581 29,667 58,920 -10.92%
-
NP to SH 34,150 35,492 34,797 151,783 29,520 23,720 57,827 -8.40%
-
Tax Rate 23.84% 26.81% 30.79% 10.65% 6.99% 39.88% 26.45% -
Total Cost 277,688 427,572 320,123 87,866 263,145 333,772 102,166 18.12%
-
Net Worth 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 12.71%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 29,236 35,652 72,346 - 48,518 - -
Div Payout % - 82.37% 102.46% 47.66% - 204.55% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 1,663,390 12.71%
NOSH 1,470,417 1,465,761 1,426,106 1,446,930 1,392,452 1,078,181 460,772 21.32%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.58% 7.74% 10.35% 64.07% 12.50% 8.16% 36.58% -
ROE 1.00% 1.09% 1.11% 4.83% 1.09% 1.04% 3.48% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.06 31.70 25.04 16.90 21.60 33.71 34.96 -8.09%
EPS 2.34 2.43 2.44 10.49 2.12 2.20 12.55 -24.40%
DPS 0.00 2.00 2.50 5.00 0.00 4.50 0.00 -
NAPS 2.34 2.22 2.19 2.17 1.95 2.12 3.61 -6.96%
Adjusted Per Share Value based on latest NOSH - 1,446,930
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.26 18.50 14.25 9.76 12.00 14.51 6.43 11.35%
EPS 1.36 1.42 1.39 6.06 1.18 0.95 2.31 -8.44%
DPS 0.00 1.17 1.42 2.89 0.00 1.94 0.00 -
NAPS 1.3622 1.2954 1.2467 1.2533 1.0838 0.9124 0.664 12.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 0.94 1.03 0.915 1.27 1.51 1.02 -
P/RPS 4.30 2.96 4.11 5.41 5.88 4.48 2.92 6.65%
P/EPS 38.65 38.72 42.21 8.72 59.91 68.64 8.13 29.65%
EY 2.59 2.58 2.37 11.46 1.67 1.46 12.30 -22.85%
DY 0.00 2.13 2.43 5.46 0.00 2.98 0.00 -
P/NAPS 0.39 0.42 0.47 0.42 0.65 0.71 0.28 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.86 0.90 1.00 0.955 1.23 1.34 1.04 -
P/RPS 4.08 2.84 3.99 5.65 5.70 3.98 2.97 5.43%
P/EPS 36.73 37.07 40.98 9.10 58.02 60.91 8.29 28.14%
EY 2.72 2.70 2.44 10.98 1.72 1.64 12.07 -21.98%
DY 0.00 2.22 2.50 5.24 0.00 3.36 0.00 -
P/NAPS 0.37 0.41 0.46 0.44 0.63 0.63 0.29 4.14%

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