[TROP] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -12.18%
YoY- 73.78%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,059,055 1,067,374 1,089,526 1,053,313 1,120,354 1,349,279 1,410,261 -17.30%
PBT 238,704 387,788 414,930 369,945 383,089 241,634 247,434 -2.35%
Tax -91,420 -66,603 -86,100 -51,225 -28,139 -90,300 -82,872 6.73%
NP 147,284 321,185 328,830 318,720 354,950 151,334 164,562 -7.09%
-
NP to SH 92,034 277,854 280,145 294,878 335,784 153,359 170,711 -33.63%
-
Tax Rate 38.30% 17.18% 20.75% 13.85% 7.35% 37.37% 33.49% -
Total Cost 911,771 746,189 760,696 734,593 765,404 1,197,945 1,245,699 -18.70%
-
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 39,945 39,945 39,945 -
Div Payout % - - - - 11.90% 26.05% 23.40% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,626,711 4,699,839 4,678,980 4,691,526 4,631,827 3,455,769 3,438,588 21.76%
NOSH 1,470,425 1,470,425 1,470,425 1,470,425 1,470,425 1,470,417 1,470,417 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.91% 30.09% 30.18% 30.26% 31.68% 11.22% 11.67% -
ROE 1.99% 5.91% 5.99% 6.29% 7.25% 4.44% 4.96% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.71 75.17 76.14 72.74 77.64 94.49 98.43 -17.46%
EPS 6.41 19.57 19.58 20.36 23.27 10.74 11.91 -33.71%
DPS 0.00 0.00 0.00 0.00 2.78 2.78 2.78 -
NAPS 3.22 3.31 3.27 3.24 3.21 2.42 2.40 21.53%
Adjusted Per Share Value based on latest NOSH - 1,470,425
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.27 42.61 43.49 42.04 44.72 53.86 56.29 -17.31%
EPS 3.67 11.09 11.18 11.77 13.40 6.12 6.81 -33.65%
DPS 0.00 0.00 0.00 0.00 1.59 1.59 1.59 -
NAPS 1.8468 1.876 1.8677 1.8727 1.8489 1.3794 1.3726 21.76%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.85 0.83 0.88 0.805 0.935 0.845 0.855 -
P/RPS 1.15 1.10 1.16 1.11 1.20 0.89 0.87 20.34%
P/EPS 13.27 4.24 4.49 3.95 4.02 7.87 7.18 50.32%
EY 7.54 23.58 22.25 25.30 24.89 12.71 13.94 -33.49%
DY 0.00 0.00 0.00 0.00 2.97 3.29 3.25 -
P/NAPS 0.26 0.25 0.27 0.25 0.29 0.35 0.36 -19.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 20/11/20 19/08/20 30/06/20 27/02/20 28/11/19 22/08/19 -
Price 0.885 0.84 0.90 0.88 0.88 0.93 0.84 -
P/RPS 1.20 1.12 1.18 1.21 1.13 0.98 0.85 25.71%
P/EPS 13.82 4.29 4.60 4.32 3.78 8.66 7.05 56.31%
EY 7.24 23.30 21.75 23.14 26.44 11.55 14.18 -35.98%
DY 0.00 0.00 0.00 0.00 3.16 2.99 3.31 -
P/NAPS 0.27 0.25 0.28 0.27 0.27 0.38 0.35 -15.82%

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