[TROP] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.92%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 463,466 444,395 373,682 457,324 357,076 358,080 286,925 37.62%
PBT 49,040 82,084 40,548 40,684 53,396 44,068 29,831 39.24%
Tax -13,146 -26,727 -12,272 -11,203 -16,443 -12,299 -13,031 0.58%
NP 35,894 55,357 28,276 29,481 36,953 31,769 16,800 65.80%
-
NP to SH 35,492 52,849 27,058 29,256 34,797 33,316 15,170 76.14%
-
Tax Rate 26.81% 32.56% 30.27% 27.54% 30.79% 27.91% 43.68% -
Total Cost 427,572 389,038 345,406 427,843 320,123 326,311 270,125 35.78%
-
Net Worth 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 2.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 29,236 29,153 - 35,690 35,652 - - -
Div Payout % 82.37% 55.16% - 121.99% 102.46% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,245,233 3,221,417 2,867,748 3,126,514 3,123,173 3,143,292 3,106,238 2.95%
NOSH 1,465,761 1,465,761 1,465,761 1,447,466 1,426,106 1,448,521 1,444,761 0.96%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.74% 12.46% 7.57% 6.45% 10.35% 8.87% 5.86% -
ROE 1.09% 1.64% 0.94% 0.94% 1.11% 1.06% 0.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.70 30.49 26.06 32.03 25.04 24.72 19.86 36.54%
EPS 2.43 3.63 1.89 2.05 2.44 2.30 1.05 74.87%
DPS 2.00 2.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.22 2.21 2.00 2.19 2.19 2.17 2.15 2.15%
Adjusted Per Share Value based on latest NOSH - 1,447,466
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.43 17.68 14.86 18.19 14.20 14.24 11.41 37.62%
EPS 1.41 2.10 1.08 1.16 1.38 1.33 0.60 76.66%
DPS 1.16 1.16 0.00 1.42 1.42 0.00 0.00 -
NAPS 1.2907 1.2813 1.1406 1.2435 1.2422 1.2502 1.2355 2.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.94 0.97 1.00 1.00 1.03 1.03 1.02 -
P/RPS 2.96 3.18 3.84 3.12 4.11 4.17 5.14 -30.75%
P/EPS 38.72 26.75 52.99 48.80 42.21 44.78 97.14 -45.80%
EY 2.58 3.74 1.89 2.05 2.37 2.23 1.03 84.33%
DY 2.13 2.06 0.00 2.50 2.43 0.00 0.00 -
P/NAPS 0.42 0.44 0.50 0.46 0.47 0.47 0.47 -7.21%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 19/05/16 -
Price 0.90 0.95 0.965 0.985 1.00 1.06 1.04 -
P/RPS 2.84 3.12 3.70 3.07 3.99 4.29 5.24 -33.50%
P/EPS 37.07 26.20 51.14 48.07 40.98 46.09 99.05 -48.03%
EY 2.70 3.82 1.96 2.08 2.44 2.17 1.01 92.50%
DY 2.22 2.11 0.00 2.54 2.50 0.00 0.00 -
P/NAPS 0.41 0.43 0.48 0.45 0.46 0.49 0.48 -9.96%

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