[TROP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -10.16%
YoY- -18.5%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,089,526 1,053,313 1,120,354 1,349,279 1,410,261 1,392,235 1,635,471 -23.74%
PBT 414,930 369,945 383,089 241,634 247,434 255,784 320,230 18.87%
Tax -86,100 -51,225 -28,139 -90,300 -82,872 -86,573 -140,400 -27.84%
NP 328,830 318,720 354,950 151,334 164,562 169,211 179,830 49.58%
-
NP to SH 280,145 294,878 335,784 153,359 170,711 169,689 170,028 39.54%
-
Tax Rate 20.75% 13.85% 7.35% 37.37% 33.49% 33.85% 43.84% -
Total Cost 760,696 734,593 765,404 1,197,945 1,245,699 1,223,024 1,455,641 -35.14%
-
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 39,945 39,945 39,945 39,945 23,420 -
Div Payout % - - 11.90% 26.05% 23.40% 23.54% 13.77% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 3,405,431 3,425,410 23.13%
NOSH 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 1,470,417 1,470,417 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 30.18% 30.26% 31.68% 11.22% 11.67% 12.15% 11.00% -
ROE 5.99% 6.29% 7.25% 4.44% 4.96% 4.98% 4.96% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 76.14 72.74 77.64 94.49 98.43 96.89 112.68 -23.01%
EPS 19.58 20.36 23.27 10.74 11.91 11.81 11.71 40.92%
DPS 0.00 0.00 2.78 2.78 2.78 2.78 1.60 -
NAPS 3.27 3.24 3.21 2.42 2.40 2.37 2.36 24.31%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.49 42.04 44.72 53.86 56.29 55.57 65.28 -23.73%
EPS 11.18 11.77 13.40 6.12 6.81 6.77 6.79 39.48%
DPS 0.00 0.00 1.59 1.59 1.59 1.59 0.93 -
NAPS 1.8677 1.8727 1.8489 1.3794 1.3726 1.3593 1.3673 23.13%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.88 0.805 0.935 0.845 0.855 0.865 0.89 -
P/RPS 1.16 1.11 1.20 0.89 0.87 0.89 0.79 29.21%
P/EPS 4.49 3.95 4.02 7.87 7.18 7.32 7.60 -29.61%
EY 22.25 25.30 24.89 12.71 13.94 13.65 13.16 41.96%
DY 0.00 0.00 2.97 3.29 3.25 3.21 1.80 -
P/NAPS 0.27 0.25 0.29 0.35 0.36 0.36 0.38 -20.39%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 16/05/19 26/02/19 -
Price 0.90 0.88 0.88 0.93 0.84 0.855 0.86 -
P/RPS 1.18 1.21 1.13 0.98 0.85 0.88 0.76 34.12%
P/EPS 4.60 4.32 3.78 8.66 7.05 7.24 7.34 -26.78%
EY 21.75 23.14 26.44 11.55 14.18 13.81 13.62 36.66%
DY 0.00 0.00 3.16 2.99 3.31 3.25 1.86 -
P/NAPS 0.28 0.27 0.27 0.38 0.35 0.36 0.36 -15.43%

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