[TROP] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 18.2%
YoY- 69.26%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,388,720 1,468,866 1,812,020 1,908,768 1,719,638 1,652,526 1,494,728 -4.78%
PBT 252,046 300,814 341,768 291,766 236,702 256,972 162,192 34.12%
Tax -86,560 -111,422 -132,936 -91,778 -69,736 -78,310 -49,088 45.90%
NP 165,486 189,392 208,832 199,988 166,966 178,662 113,104 28.85%
-
NP to SH 158,070 168,806 185,612 190,475 161,144 170,732 108,232 28.69%
-
Tax Rate 34.34% 37.04% 38.90% 31.46% 29.46% 30.47% 30.27% -
Total Cost 1,223,233 1,279,474 1,603,188 1,708,780 1,552,672 1,473,864 1,381,624 -7.78%
-
Net Worth 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 12.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 31,112 46,811 93,681 29,215 38,981 58,306 - -
Div Payout % 19.68% 27.73% 50.47% 15.34% 24.19% 34.15% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 12.28%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 1,465,761 0.21%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.92% 12.89% 11.52% 10.48% 9.71% 10.81% 7.57% -
ROE 4.63% 5.00% 5.56% 5.77% 4.97% 5.30% 3.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 95.22 100.41 123.79 130.67 117.64 113.37 104.24 -5.85%
EPS 10.81 11.54 12.68 13.10 11.11 11.80 7.56 26.89%
DPS 2.13 3.20 6.40 2.00 2.67 4.00 0.00 -
NAPS 2.34 2.31 2.28 2.26 2.22 2.21 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.43 63.92 78.85 83.06 74.83 71.91 65.05 -4.78%
EPS 6.88 7.35 8.08 8.29 7.01 7.43 4.71 28.70%
DPS 1.35 2.04 4.08 1.27 1.70 2.54 0.00 -
NAPS 1.4851 1.4705 1.4523 1.4367 1.4122 1.4019 1.248 12.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.905 0.855 0.89 0.915 0.94 0.97 1.00 -
P/RPS 0.95 0.85 0.72 0.70 0.80 0.86 0.96 -0.69%
P/EPS 8.35 7.41 7.02 7.02 8.53 8.28 13.25 -26.47%
EY 11.98 13.50 14.25 14.25 11.73 12.08 7.55 36.00%
DY 2.36 3.74 7.19 2.19 2.84 4.12 0.00 -
P/NAPS 0.39 0.37 0.39 0.40 0.42 0.44 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 -
Price 0.86 0.88 0.885 0.895 0.90 0.95 0.965 -
P/RPS 0.90 0.88 0.71 0.68 0.77 0.84 0.93 -2.16%
P/EPS 7.93 7.63 6.98 6.86 8.16 8.11 12.78 -27.22%
EY 12.60 13.11 14.33 14.57 12.25 12.33 7.82 37.39%
DY 2.48 3.64 7.23 2.23 2.96 4.21 0.00 -
P/NAPS 0.37 0.38 0.39 0.40 0.41 0.43 0.48 -15.91%

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