[TROP] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.92%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 365,006 593,931 619,039 457,324 304,881 903,960 444,680 -3.23%
PBT 272,650 131,195 114,239 40,684 54,668 234,462 325,175 -2.89%
Tax -13,319 -75,480 -39,476 -11,203 -21,321 -22,232 -65,448 -23.29%
NP 259,331 55,715 74,763 29,481 33,347 212,230 259,727 -0.02%
-
NP to SH 233,900 51,475 69,617 29,256 29,077 198,662 256,453 -1.52%
-
Tax Rate 4.89% 57.53% 34.56% 27.54% 39.00% 9.48% 20.13% -
Total Cost 105,675 538,216 544,276 427,843 271,534 691,730 184,953 -8.90%
-
Net Worth 4,631,827 3,425,410 3,301,337 3,126,514 3,110,226 2,985,510 2,566,742 10.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 35,690 28,932 - - -
Div Payout % - - - 121.99% 99.50% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,631,827 3,425,410 3,301,337 3,126,514 3,110,226 2,985,510 2,566,742 10.33%
NOSH 1,470,425 1,470,417 1,470,417 1,447,466 1,446,616 1,395,098 1,106,354 4.85%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 71.05% 9.38% 12.08% 6.45% 10.94% 23.48% 58.41% -
ROE 5.05% 1.50% 2.11% 0.94% 0.93% 6.65% 9.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.30 40.92 42.38 32.03 21.08 64.80 40.19 -7.42%
EPS 16.21 3.55 4.77 2.05 2.01 14.24 23.18 -5.78%
DPS 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
NAPS 3.21 2.36 2.26 2.19 2.15 2.14 2.32 5.55%
Adjusted Per Share Value based on latest NOSH - 1,447,466
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.88 25.85 26.94 19.90 13.27 39.34 19.35 -3.23%
EPS 10.18 2.24 3.03 1.27 1.27 8.65 11.16 -1.51%
DPS 0.00 0.00 0.00 1.55 1.26 0.00 0.00 -
NAPS 2.0156 1.4906 1.4367 1.3606 1.3535 1.2992 1.117 10.33%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.935 0.89 0.915 1.00 1.00 1.06 1.22 -
P/RPS 3.70 2.17 2.16 3.12 4.74 1.64 3.04 3.32%
P/EPS 5.77 25.10 19.20 48.80 49.75 7.44 5.26 1.55%
EY 17.34 3.98 5.21 2.05 2.01 13.43 19.00 -1.51%
DY 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.40 0.46 0.47 0.50 0.53 -9.55%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 28/02/18 27/02/17 19/02/16 11/02/15 20/02/14 -
Price 0.88 0.86 0.895 0.985 1.14 1.04 1.30 -
P/RPS 3.48 2.10 2.11 3.07 5.41 1.61 3.23 1.24%
P/EPS 5.43 24.25 18.78 48.07 56.72 7.30 5.61 -0.54%
EY 18.42 4.12 5.32 2.08 1.76 13.69 17.83 0.54%
DY 0.00 0.00 0.00 2.54 1.75 0.00 0.00 -
P/NAPS 0.27 0.36 0.40 0.45 0.53 0.49 0.56 -11.44%

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