[TROP] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -33.35%
YoY- 71.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 240,532 142,728 209,769 453,005 373,682 286,925 390,920 -7.76%
PBT 19,342 7,852 20,996 85,442 40,548 29,831 41,070 -11.78%
Tax -10,967 -2,493 20,593 -33,234 -12,272 -13,031 -14,099 -4.09%
NP 8,375 5,359 41,589 52,208 28,276 16,800 26,971 -17.69%
-
NP to SH 2,344 5,158 46,064 46,403 27,058 15,170 19,277 -29.59%
-
Tax Rate 56.70% 31.75% -98.08% 38.90% 30.27% 43.68% 34.33% -
Total Cost 232,157 137,369 168,180 400,797 345,406 270,125 363,949 -7.21%
-
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 39,945 23,420 - - - -
Div Payout % - - 86.72% 50.47% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 1,444,761 1,407,080 0.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.48% 3.75% 19.83% 11.52% 7.57% 5.86% 6.90% -
ROE 0.05% 0.11% 1.35% 1.39% 0.94% 0.49% 0.66% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.50 9.86 14.60 30.95 26.06 19.86 27.78 -8.30%
EPS 0.16 0.36 3.21 3.17 1.89 1.05 1.37 -30.06%
DPS 0.00 0.00 2.78 1.60 0.00 0.00 0.00 -
NAPS 3.23 3.24 2.37 2.28 2.00 2.15 2.08 7.60%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.47 6.21 9.13 19.71 16.26 12.49 17.01 -7.76%
EPS 0.10 0.22 2.00 2.02 1.18 0.66 0.84 -29.83%
DPS 0.00 0.00 1.74 1.02 0.00 0.00 0.00 -
NAPS 2.0488 2.0416 1.482 1.4523 1.248 1.3517 1.2736 8.23%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.865 0.805 0.865 0.89 1.00 1.02 1.03 -
P/RPS 5.24 8.17 5.93 2.88 3.84 5.14 3.71 5.91%
P/EPS 537.89 225.99 26.98 28.07 52.99 97.14 75.18 38.77%
EY 0.19 0.44 3.71 3.56 1.89 1.03 1.33 -27.67%
DY 0.00 0.00 3.21 1.80 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.36 0.39 0.50 0.47 0.50 -9.75%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 30/06/20 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 -
Price 0.89 0.88 0.855 0.885 0.965 1.04 1.10 -
P/RPS 5.39 8.93 5.86 2.86 3.70 5.24 3.96 5.26%
P/EPS 553.43 247.04 26.67 27.92 51.14 99.05 80.29 37.91%
EY 0.18 0.40 3.75 3.58 1.96 1.01 1.25 -27.58%
DY 0.00 0.00 3.25 1.81 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.36 0.39 0.48 0.48 0.53 -10.08%

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