[TROP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -72.91%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,120,354 755,348 509,223 209,769 1,635,471 1,041,540 734,433 32.41%
PBT 383,089 110,439 77,611 20,996 320,231 189,035 150,407 86.18%
Tax -28,139 -14,820 1,817 20,593 -140,400 -64,920 -55,711 -36.49%
NP 354,950 95,619 79,428 41,589 179,831 124,115 94,696 140.71%
-
NP to SH 335,784 101,884 85,086 46,064 170,029 118,553 84,403 150.44%
-
Tax Rate 7.35% 13.42% -2.34% -98.08% 43.84% 34.34% 37.04% -
Total Cost 765,404 659,729 429,795 168,180 1,455,640 917,425 639,737 12.66%
-
Net Worth 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 23.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 40,113 39,698 39,830 39,945 23,223 23,334 23,405 43.07%
Div Payout % 11.95% 38.96% 46.81% 86.72% 13.66% 19.68% 27.73% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 3,379,201 23.32%
NOSH 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 31.68% 12.66% 15.60% 19.83% 11.00% 11.92% 12.89% -
ROE 7.25% 2.95% 2.47% 1.35% 4.96% 3.47% 2.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 77.64 52.90 35.54 14.60 112.68 71.42 50.21 33.61%
EPS 23.32 7.11 5.93 3.21 11.65 8.11 5.77 153.08%
DPS 2.78 2.78 2.78 2.78 1.60 1.60 1.60 44.38%
NAPS 3.21 2.42 2.40 2.37 2.36 2.34 2.31 24.45%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 44.72 30.15 20.33 8.37 65.28 41.57 29.32 32.40%
EPS 13.40 4.07 3.40 1.84 6.79 4.73 3.37 150.35%
DPS 1.60 1.58 1.59 1.59 0.93 0.93 0.93 43.43%
NAPS 1.8489 1.3794 1.3726 1.3593 1.3673 1.3622 1.3489 23.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.935 0.845 0.855 0.865 0.89 0.905 0.855 -
P/RPS 1.20 1.60 2.41 5.93 0.79 1.27 1.70 -20.67%
P/EPS 4.02 11.84 14.40 26.98 7.60 11.13 14.82 -57.99%
EY 24.89 8.44 6.95 3.71 13.16 8.98 6.75 138.11%
DY 2.97 3.29 3.25 3.21 1.80 1.77 1.87 36.01%
P/NAPS 0.29 0.35 0.36 0.36 0.38 0.39 0.37 -14.95%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 26/11/18 23/08/18 -
Price 0.88 0.93 0.84 0.855 0.86 0.86 0.88 -
P/RPS 1.13 1.76 2.36 5.86 0.76 1.20 1.75 -25.23%
P/EPS 3.78 13.03 14.14 26.67 7.34 10.58 15.25 -60.44%
EY 26.44 7.67 7.07 3.75 13.62 9.45 6.56 152.62%
DY 3.16 2.99 3.31 3.25 1.86 1.86 1.82 44.31%
P/NAPS 0.27 0.38 0.35 0.36 0.36 0.37 0.38 -20.32%

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