[TROP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 205.09%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,388,720 1,719,638 1,336,106 1,263,776 1,139,845 1,374,430 528,001 17.48%
PBT 252,046 236,702 169,725 323,228 224,913 237,964 213,058 2.83%
Tax -86,560 -69,736 -55,697 -36,381 -8,406 -79,770 -57,177 7.15%
NP 165,486 166,966 114,028 286,846 216,506 158,193 155,881 1.00%
-
NP to SH 158,070 161,144 111,042 258,968 169,070 141,140 145,318 1.41%
-
Tax Rate 34.34% 29.46% 32.82% 11.26% 3.74% 33.52% 26.84% -
Total Cost 1,223,233 1,552,672 1,222,078 976,929 923,338 1,216,237 372,120 21.92%
-
Net Worth 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 12.73%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 31,112 38,981 47,698 95,630 70,740 - - -
Div Payout % 19.68% 24.19% 42.96% 36.93% 41.84% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 1,956,517 1,661,529 12.73%
NOSH 1,470,417 1,465,761 1,430,962 1,434,460 1,326,391 922,885 460,257 21.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.92% 9.71% 8.53% 22.70% 18.99% 11.51% 29.52% -
ROE 4.63% 4.97% 3.54% 8.32% 6.54% 7.21% 8.75% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 95.22 117.64 93.37 88.10 85.94 148.93 114.72 -3.05%
EPS 10.81 11.11 7.76 18.05 12.75 15.29 31.57 -16.35%
DPS 2.13 2.67 3.33 6.67 5.33 0.00 0.00 -
NAPS 2.34 2.22 2.19 2.17 1.95 2.12 3.61 -6.96%
Adjusted Per Share Value based on latest NOSH - 1,446,930
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.43 74.83 58.14 55.00 49.60 59.81 22.98 17.47%
EPS 6.88 7.01 4.83 11.27 7.36 6.14 6.32 1.42%
DPS 1.35 1.70 2.08 4.16 3.08 0.00 0.00 -
NAPS 1.4851 1.4122 1.3637 1.3546 1.1256 0.8514 0.7231 12.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 0.94 1.03 0.915 1.27 1.51 1.02 -
P/RPS 0.95 0.80 1.10 1.04 1.48 1.01 0.89 1.09%
P/EPS 8.35 8.53 13.27 5.07 9.96 9.87 3.23 17.14%
EY 11.98 11.73 7.53 19.73 10.04 10.13 30.95 -14.62%
DY 2.36 2.84 3.24 7.29 4.20 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.42 0.65 0.71 0.28 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.86 0.90 1.00 0.955 1.23 1.34 1.04 -
P/RPS 0.90 0.77 1.07 1.08 1.43 0.90 0.91 -0.18%
P/EPS 7.93 8.16 12.89 5.29 9.65 8.76 3.29 15.78%
EY 12.60 12.25 7.76 18.90 10.36 11.41 30.36 -13.62%
DY 2.48 2.96 3.33 6.98 4.34 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.44 0.63 0.63 0.29 4.14%

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