[TROP] QoQ Cumulative 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- -75.64%
YoY- 71.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,635,471 1,041,540 734,433 453,005 1,908,768 1,289,729 826,263 57.45%
PBT 320,231 189,035 150,407 85,442 291,766 177,527 128,486 83.51%
Tax -140,400 -64,920 -55,711 -33,234 -91,778 -52,302 -39,155 133.72%
NP 179,831 124,115 94,696 52,208 199,988 125,225 89,331 59.22%
-
NP to SH 170,029 118,553 84,403 46,403 190,475 120,858 85,366 58.10%
-
Tax Rate 43.84% 34.34% 37.04% 38.90% 31.46% 29.46% 30.47% -
Total Cost 1,455,640 917,425 639,737 400,797 1,708,780 1,164,504 736,932 57.23%
-
Net Worth 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 4.16%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,223 23,334 23,405 23,420 29,215 29,236 29,153 -14.03%
Div Payout % 13.66% 19.68% 27.73% 50.47% 15.34% 24.19% 34.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 4.16%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 0.21%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.00% 11.92% 12.89% 11.52% 10.48% 9.71% 10.81% -
ROE 4.96% 3.47% 2.50% 1.39% 5.77% 3.72% 2.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 112.68 71.42 50.21 30.95 130.67 88.23 56.68 57.90%
EPS 11.65 8.11 5.77 3.17 13.10 8.33 5.90 57.19%
DPS 1.60 1.60 1.60 1.60 2.00 2.00 2.00 -13.78%
NAPS 2.36 2.34 2.31 2.28 2.26 2.22 2.21 4.46%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.28 41.57 29.32 18.08 76.19 51.48 32.98 57.45%
EPS 6.79 4.73 3.37 1.85 7.60 4.82 3.41 58.07%
DPS 0.93 0.93 0.93 0.93 1.17 1.17 1.16 -13.66%
NAPS 1.3673 1.3622 1.3489 1.3322 1.3178 1.2954 1.2859 4.16%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.89 0.905 0.855 0.89 0.915 0.94 0.97 -
P/RPS 0.79 1.27 1.70 2.88 0.70 1.07 1.71 -40.15%
P/EPS 7.60 11.13 14.82 28.07 7.02 11.37 16.56 -40.41%
EY 13.16 8.98 6.75 3.56 14.25 8.80 6.04 67.82%
DY 1.80 1.77 1.87 1.80 2.19 2.13 2.06 -8.57%
P/NAPS 0.38 0.39 0.37 0.39 0.40 0.42 0.44 -9.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.86 0.86 0.88 0.885 0.895 0.90 0.95 -
P/RPS 0.76 1.20 1.75 2.86 0.68 1.02 1.68 -40.98%
P/EPS 7.34 10.58 15.25 27.92 6.86 10.89 16.22 -40.97%
EY 13.62 9.45 6.56 3.58 14.57 9.19 6.16 69.47%
DY 1.86 1.86 1.82 1.81 2.23 2.22 2.11 -8.04%
P/NAPS 0.36 0.37 0.38 0.39 0.40 0.41 0.43 -11.14%

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