[TROP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 10.08%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,468,866 1,652,526 1,290,010 1,406,512 1,108,316 1,334,768 469,830 20.91%
PBT 300,814 256,972 147,798 134,070 256,554 258,252 159,370 11.16%
Tax -111,422 -78,310 -50,658 -17,224 -6,960 -80,296 -43,388 17.01%
NP 189,392 178,662 97,140 116,846 249,594 177,956 115,982 8.51%
-
NP to SH 168,806 170,732 96,974 84,882 194,562 164,270 102,324 8.69%
-
Tax Rate 37.04% 30.47% 34.28% 12.85% 2.71% 31.09% 27.22% -
Total Cost 1,279,474 1,473,864 1,192,870 1,289,666 858,722 1,156,812 353,848 23.87%
-
Net Worth 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 21.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 46,811 58,306 - - 103,490 - - -
Div Payout % 27.73% 34.15% - - 53.19% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 2,066,024 1,072,009 21.07%
NOSH 1,470,417 1,465,761 1,447,373 1,428,989 1,293,630 843,275 460,089 21.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.89% 10.81% 7.53% 8.31% 22.52% 13.33% 24.69% -
ROE 5.00% 5.30% 3.09% 2.87% 7.83% 7.95% 9.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 100.41 113.37 89.13 98.43 85.67 158.28 102.12 -0.28%
EPS 11.54 11.80 6.70 5.94 15.04 19.48 22.24 -10.35%
DPS 3.20 4.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.31 2.21 2.17 2.07 1.92 2.45 2.33 -0.14%
Adjusted Per Share Value based on latest NOSH - 1,447,812
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 63.92 71.91 56.14 61.21 48.23 58.09 20.45 20.90%
EPS 7.35 7.43 4.22 3.69 8.47 7.15 4.45 8.71%
DPS 2.04 2.54 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.4705 1.4019 1.3668 1.2872 1.0809 0.8991 0.4665 21.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.855 0.97 1.03 1.01 1.50 1.89 1.15 -
P/RPS 0.85 0.86 1.16 1.03 1.75 1.19 1.13 -4.63%
P/EPS 7.41 8.28 15.37 17.00 9.97 9.70 5.17 6.17%
EY 13.50 12.08 6.50 5.88 10.03 10.31 19.34 -5.81%
DY 3.74 4.12 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.37 0.44 0.47 0.49 0.78 0.77 0.49 -4.57%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 27/08/13 30/11/12 -
Price 0.88 0.95 1.06 0.92 1.36 1.66 1.04 -
P/RPS 0.88 0.84 1.19 0.93 1.59 1.05 1.02 -2.42%
P/EPS 7.63 8.11 15.82 15.49 9.04 8.52 4.68 8.48%
EY 13.11 12.33 6.32 6.46 11.06 11.73 21.38 -7.82%
DY 3.64 4.21 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.38 0.43 0.49 0.44 0.71 0.68 0.45 -2.77%

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