[TROP] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.47%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,067,374 1,349,279 1,660,579 1,747,053 1,306,962 1,851,792 1,299,564 -3.22%
PBT 387,788 241,634 303,274 218,211 181,963 476,879 493,860 -3.94%
Tax -66,603 -90,300 -104,396 -63,505 -63,094 -49,515 -71,754 -1.23%
NP 321,185 151,334 198,878 154,706 118,869 427,364 422,106 -4.44%
-
NP to SH 277,854 153,359 188,170 150,114 112,360 392,887 383,256 -5.21%
-
Tax Rate 17.18% 37.37% 34.42% 29.10% 34.67% 10.38% 14.53% -
Total Cost 746,189 1,197,945 1,461,701 1,592,347 1,188,093 1,424,428 877,458 -2.66%
-
Net Worth 4,699,839 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 9.56%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 39,945 23,420 94,080 64,585 72,346 55,649 -
Div Payout % - 26.05% 12.45% 62.67% 57.48% 18.41% 14.52% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 4,699,839 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 9.56%
NOSH 1,470,425 1,470,417 1,470,417 1,465,761 1,426,106 1,446,930 1,392,452 0.91%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 30.09% 11.22% 11.98% 8.86% 9.10% 23.08% 32.48% -
ROE 5.91% 4.44% 5.51% 4.63% 3.60% 12.51% 14.11% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 75.17 94.49 113.86 119.51 91.65 127.98 93.33 -3.53%
EPS 19.57 10.74 12.90 10.27 7.88 27.15 27.52 -5.51%
DPS 0.00 2.78 1.60 6.44 4.50 5.00 4.00 -
NAPS 3.31 2.42 2.34 2.22 2.19 2.17 1.95 9.21%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.45 58.72 72.26 76.03 56.88 80.58 56.55 -3.22%
EPS 12.09 6.67 8.19 6.53 4.89 17.10 16.68 -5.21%
DPS 0.00 1.74 1.02 4.09 2.81 3.15 2.42 -
NAPS 2.0452 1.5039 1.4851 1.4122 1.3591 1.3664 1.1816 9.56%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.83 0.845 0.905 0.94 1.03 0.915 1.27 -
P/RPS 1.10 0.89 0.79 0.79 1.12 0.71 1.36 -3.47%
P/EPS 4.24 7.87 7.01 9.15 13.07 3.37 4.61 -1.38%
EY 23.58 12.71 14.26 10.92 7.65 29.68 21.67 1.41%
DY 0.00 3.29 1.77 6.85 4.37 5.46 3.15 -
P/NAPS 0.25 0.35 0.39 0.42 0.47 0.42 0.65 -14.70%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 28/11/19 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 -
Price 0.84 0.93 0.86 0.90 1.00 0.955 1.23 -
P/RPS 1.12 0.98 0.76 0.75 1.09 0.75 1.32 -2.69%
P/EPS 4.29 8.66 6.67 8.76 12.69 3.52 4.47 -0.68%
EY 23.30 11.55 15.00 11.41 7.88 28.43 22.38 0.67%
DY 0.00 2.99 1.86 7.15 4.50 5.24 3.25 -
P/NAPS 0.25 0.38 0.37 0.41 0.46 0.44 0.63 -14.26%

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