[TROP] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.47%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,816,938 1,979,905 1,908,768 1,747,053 1,640,663 1,546,162 1,459,405 15.77%
PBT 313,686 330,805 291,766 218,211 222,567 178,696 167,979 51.81%
Tax -108,333 -112,583 -91,778 -63,505 -66,802 -52,217 -52,976 61.32%
NP 205,353 218,222 199,988 154,706 155,765 126,479 115,003 47.34%
-
NP to SH 189,512 204,361 190,475 150,114 149,419 124,427 112,539 41.67%
-
Tax Rate 34.54% 34.03% 31.46% 29.10% 30.01% 29.22% 31.54% -
Total Cost 1,611,585 1,761,683 1,708,780 1,592,347 1,484,898 1,419,683 1,344,402 12.88%
-
Net Worth 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 5.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 52,656 81,809 58,389 94,080 100,496 71,343 71,343 -18.37%
Div Payout % 27.79% 40.03% 30.65% 62.67% 67.26% 57.34% 63.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 5.33%
NOSH 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 1,433,874 1,447,466 1.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.30% 11.02% 10.48% 8.86% 9.49% 8.18% 7.88% -
ROE 5.61% 6.12% 5.77% 4.63% 4.64% 4.34% 3.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 124.20 135.26 130.67 119.51 112.55 107.83 102.23 13.89%
EPS 12.95 13.96 13.04 10.27 10.25 8.68 7.88 39.38%
DPS 3.60 5.60 4.00 6.44 6.89 5.00 5.00 -19.71%
NAPS 2.31 2.28 2.26 2.22 2.21 2.00 2.19 3.63%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.53 79.03 76.19 69.74 65.49 61.72 58.25 15.78%
EPS 7.56 8.16 7.60 5.99 5.96 4.97 4.49 41.66%
DPS 2.10 3.27 2.33 3.76 4.01 2.85 2.85 -18.46%
NAPS 1.3489 1.3322 1.3178 1.2954 1.2859 1.1447 1.248 5.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.855 0.89 0.915 0.94 0.97 1.00 1.00 -
P/RPS 0.69 0.66 0.70 0.79 0.86 0.93 0.98 -20.90%
P/EPS 6.60 6.37 7.02 9.15 9.46 11.52 12.69 -35.40%
EY 15.15 15.69 14.25 10.92 10.57 8.68 7.88 54.80%
DY 4.21 6.29 4.37 6.85 7.11 5.00 5.00 -10.86%
P/NAPS 0.37 0.39 0.40 0.42 0.44 0.50 0.46 -13.54%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 -
Price 0.88 0.885 0.895 0.90 0.95 0.965 0.985 -
P/RPS 0.71 0.65 0.68 0.75 0.84 0.89 0.96 -18.26%
P/EPS 6.79 6.34 6.86 8.76 9.27 11.12 12.50 -33.50%
EY 14.72 15.78 14.57 11.41 10.79 8.99 8.00 50.32%
DY 4.09 6.33 4.47 7.15 7.26 5.18 5.08 -13.48%
P/NAPS 0.38 0.39 0.40 0.41 0.43 0.48 0.45 -10.68%

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