[TROP] QoQ 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- 96.15%
YoY- 137.96%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
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 307,107 281,428 453,005 619,039 463,466 444,395 373,682 -12.25%
PBT 38,628 64,965 85,442 114,239 49,040 82,084 40,548 -3.17%
Tax -9,209 -22,477 -33,234 -39,476 -13,146 -26,727 -12,272 -17.40%
NP 29,419 42,488 52,208 74,763 35,894 55,357 28,276 2.67%
-
NP to SH 34,150 38,000 46,403 69,617 35,492 52,849 27,058 16.77%
-
Tax Rate 23.84% 34.60% 38.90% 34.56% 26.81% 32.56% 30.27% -
Total Cost 277,688 238,940 400,797 544,276 427,572 389,038 345,406 -13.52%
-
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 - - 23,420 - 29,236 29,153 - -
Div Payout % - - 50.47% - 82.37% 55.16% - -
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 9.58% 15.10% 11.52% 12.08% 7.74% 12.46% 7.57% -
ROE 1.00% 1.12% 1.39% 2.11% 1.09% 1.64% 0.94% -
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 21.06 19.24 30.95 42.38 31.70 30.49 26.06 -13.22%
EPS 2.34 2.60 3.17 4.77 2.43 3.63 1.89 15.28%
DPS 0.00 0.00 1.60 0.00 2.00 2.00 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 12.26 11.23 18.08 24.71 18.50 17.74 14.92 -12.25%
EPS 1.36 1.52 1.85 2.78 1.42 2.11 1.08 16.59%
DPS 0.00 0.00 0.93 0.00 1.17 1.16 0.00 -
NAPS 1.3622 1.3489 1.3322 1.3178 1.2954 1.2859 1.1447 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 4.30 4.44 2.88 2.16 2.96 3.18 3.84 7.82%
P/EPS 38.65 32.91 28.07 19.20 38.72 26.75 52.99 -18.95%
EY 2.59 3.04 3.56 5.21 2.58 3.74 1.89 23.35%
DY 0.00 0.00 1.80 0.00 2.13 2.06 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 4.08 4.57 2.86 2.11 2.84 3.12 3.70 6.72%
P/EPS 36.73 33.88 27.92 18.78 37.07 26.20 51.14 -19.78%
EY 2.72 2.95 3.58 5.32 2.70 3.82 1.96 24.39%
DY 0.00 0.00 1.81 0.00 2.22 2.11 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