[TROP] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.45%
YoY- -77.07%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 246,125 307,107 463,466 357,076 244,576 300,726 363,439 -6.28%
PBT 32,828 38,628 49,040 53,396 175,380 40,407 49,347 -6.56%
Tax -16,637 -9,209 -13,146 -16,443 -18,670 -2,826 -19,680 -2.75%
NP 16,191 29,419 35,894 36,953 156,710 37,581 29,667 -9.59%
-
NP to SH 16,798 34,150 35,492 34,797 151,783 29,520 23,720 -5.58%
-
Tax Rate 50.68% 23.84% 26.81% 30.79% 10.65% 6.99% 39.88% -
Total Cost 229,934 277,688 427,572 320,123 87,866 263,145 333,772 -6.01%
-
Net Worth 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 7.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 29,236 35,652 72,346 - 48,518 -
Div Payout % - - 82.37% 102.46% 47.66% - 204.55% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 7.12%
NOSH 1,470,417 1,470,417 1,465,761 1,426,106 1,446,930 1,392,452 1,078,181 5.30%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.58% 9.58% 7.74% 10.35% 64.07% 12.50% 8.16% -
ROE 0.49% 1.00% 1.09% 1.11% 4.83% 1.09% 1.04% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.24 21.06 31.70 25.04 16.90 21.60 33.71 -10.56%
EPS 1.18 2.34 2.43 2.44 10.49 2.12 2.20 -9.85%
DPS 0.00 0.00 2.00 2.50 5.00 0.00 4.50 -
NAPS 2.42 2.34 2.22 2.19 2.17 1.95 2.12 2.22%
Adjusted Per Share Value based on latest NOSH - 1,426,106
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.82 12.26 18.50 14.25 9.76 12.00 14.51 -6.29%
EPS 0.67 1.36 1.42 1.39 6.06 1.18 0.95 -5.65%
DPS 0.00 0.00 1.17 1.42 2.89 0.00 1.94 -
NAPS 1.3794 1.3622 1.2954 1.2467 1.2533 1.0838 0.9124 7.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.845 0.905 0.94 1.03 0.915 1.27 1.51 -
P/RPS 4.90 4.30 2.96 4.11 5.41 5.88 4.48 1.50%
P/EPS 71.83 38.65 38.72 42.21 8.72 59.91 68.64 0.75%
EY 1.39 2.59 2.58 2.37 11.46 1.67 1.46 -0.81%
DY 0.00 0.00 2.13 2.43 5.46 0.00 2.98 -
P/NAPS 0.35 0.39 0.42 0.47 0.42 0.65 0.71 -11.11%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 -
Price 0.93 0.86 0.90 1.00 0.955 1.23 1.34 -
P/RPS 5.40 4.08 2.84 3.99 5.65 5.70 3.98 5.21%
P/EPS 79.06 36.73 37.07 40.98 9.10 58.02 60.91 4.44%
EY 1.26 2.72 2.70 2.44 10.98 1.72 1.64 -4.29%
DY 0.00 0.00 2.22 2.50 5.24 0.00 3.36 -
P/NAPS 0.38 0.37 0.41 0.46 0.44 0.63 0.63 -8.07%

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