[TROP] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 0.6%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,053,313 1,120,354 1,349,279 1,410,261 1,392,235 1,635,471 1,660,579 -26.15%
PBT 369,945 383,089 241,634 247,434 255,784 320,230 303,274 14.15%
Tax -51,225 -28,139 -90,300 -82,872 -86,573 -140,400 -104,396 -37.76%
NP 318,720 354,950 151,334 164,562 169,211 179,830 198,878 36.90%
-
NP to SH 294,878 335,784 153,359 170,711 169,689 170,028 188,170 34.87%
-
Tax Rate 13.85% 7.35% 37.37% 33.49% 33.85% 43.84% 34.42% -
Total Cost 734,593 765,404 1,197,945 1,245,699 1,223,024 1,455,641 1,461,701 -36.76%
-
Net Worth 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 23.61%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 39,945 39,945 39,945 39,945 23,420 23,420 -
Div Payout % - 11.90% 26.05% 23.40% 23.54% 13.77% 12.45% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 3,412,623 23.61%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 30.26% 31.68% 11.22% 11.67% 12.15% 11.00% 11.98% -
ROE 6.29% 7.25% 4.44% 4.96% 4.98% 4.96% 5.51% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 72.74 77.64 94.49 98.43 96.89 112.68 113.86 -25.80%
EPS 20.36 23.27 10.74 11.91 11.81 11.71 12.90 35.52%
DPS 0.00 2.78 2.78 2.78 2.78 1.60 1.60 -
NAPS 3.24 3.21 2.42 2.40 2.37 2.36 2.34 24.20%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 42.04 44.72 53.86 56.29 55.57 65.28 66.28 -26.15%
EPS 11.77 13.40 6.12 6.81 6.77 6.79 7.51 34.88%
DPS 0.00 1.59 1.59 1.59 1.59 0.93 0.93 -
NAPS 1.8727 1.8489 1.3794 1.3726 1.3593 1.3673 1.3622 23.61%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.805 0.935 0.845 0.855 0.865 0.89 0.905 -
P/RPS 1.11 1.20 0.89 0.87 0.89 0.79 0.79 25.42%
P/EPS 3.95 4.02 7.87 7.18 7.32 7.60 7.01 -31.75%
EY 25.30 24.89 12.71 13.94 13.65 13.16 14.26 46.50%
DY 0.00 2.97 3.29 3.25 3.21 1.80 1.77 -
P/NAPS 0.25 0.29 0.35 0.36 0.36 0.38 0.39 -25.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 26/11/18 -
Price 0.88 0.88 0.93 0.84 0.855 0.86 0.86 -
P/RPS 1.21 1.13 0.98 0.85 0.88 0.76 0.76 36.30%
P/EPS 4.32 3.78 8.66 7.05 7.24 7.34 6.67 -25.12%
EY 23.14 26.44 11.55 14.18 13.81 13.62 15.00 33.47%
DY 0.00 3.16 2.99 3.31 3.25 1.86 1.86 -
P/NAPS 0.27 0.27 0.38 0.35 0.36 0.36 0.37 -18.93%

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