[TROP] QoQ 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- -33.35%
YoY- 71.49%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 593,931 307,107 281,428 453,005 619,039 463,466 444,395 21.26%
PBT 131,195 38,628 64,965 85,442 114,239 49,040 82,084 36.58%
Tax -75,480 -9,209 -22,477 -33,234 -39,476 -13,146 -26,727 99.41%
NP 55,715 29,419 42,488 52,208 74,763 35,894 55,357 0.42%
-
NP to SH 51,475 34,150 38,000 46,403 69,617 35,492 52,849 -1.73%
-
Tax Rate 57.53% 23.84% 34.60% 38.90% 34.56% 26.81% 32.56% -
Total Cost 538,216 277,688 238,940 400,797 544,276 427,572 389,038 24.08%
-
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 - - - 23,420 - 29,236 29,153 -
Div Payout % - - - 50.47% - 82.37% 55.16% -
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 9.38% 9.58% 15.10% 11.52% 12.08% 7.74% 12.46% -
ROE 1.50% 1.00% 1.12% 1.39% 2.11% 1.09% 1.64% -
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 40.92 21.06 19.24 30.95 42.38 31.70 30.49 21.60%
EPS 3.55 2.34 2.60 3.17 4.77 2.43 3.63 -1.47%
DPS 0.00 0.00 0.00 1.60 0.00 2.00 2.00 -
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 23.71 12.26 11.23 18.08 24.71 18.50 17.74 21.27%
EPS 2.05 1.36 1.52 1.85 2.78 1.42 2.11 -1.89%
DPS 0.00 0.00 0.00 0.93 0.00 1.17 1.16 -
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 2.17 4.30 4.44 2.88 2.16 2.96 3.18 -22.43%
P/EPS 25.10 38.65 32.91 28.07 19.20 38.72 26.75 -4.14%
EY 3.98 2.59 3.04 3.56 5.21 2.58 3.74 4.22%
DY 0.00 0.00 0.00 1.80 0.00 2.13 2.06 -
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 2.10 4.08 4.57 2.86 2.11 2.84 3.12 -23.14%
P/EPS 24.25 36.73 33.88 27.92 18.78 37.07 26.20 -5.01%
EY 4.12 2.72 2.95 3.58 5.32 2.70 3.82 5.15%
DY 0.00 0.00 0.00 1.81 0.00 2.22 2.11 -
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