[TROP] YoY Annualized Quarter 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- -5.62%
YoY- 45.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 936,490 1,007,130 1,388,720 1,719,638 1,336,106 1,263,776 1,139,845 -3.21%
PBT 153,517 147,252 252,046 236,702 169,725 323,228 224,913 -6.16%
Tax -71,045 -19,760 -86,560 -69,736 -55,697 -36,381 -8,406 42.67%
NP 82,472 127,492 165,486 166,966 114,028 286,846 216,506 -14.84%
-
NP to SH 58,605 135,845 158,070 161,144 111,042 258,968 169,070 -16.17%
-
Tax Rate 46.28% 13.42% 34.34% 29.46% 32.82% 11.26% 3.74% -
Total Cost 854,018 879,638 1,223,233 1,552,672 1,222,078 976,929 923,338 -1.29%
-
Net Worth 4,699,839 3,455,769 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 10.45%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 52,931 31,112 38,981 47,698 95,630 70,740 -
Div Payout % - 38.96% 19.68% 24.19% 42.96% 36.93% 41.84% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 4,699,839 3,455,769 3,412,623 3,245,233 3,133,807 3,112,780 2,586,462 10.45%
NOSH 1,470,425 1,470,417 1,470,417 1,465,761 1,430,962 1,434,460 1,326,391 1.73%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.81% 12.66% 11.92% 9.71% 8.53% 22.70% 18.99% -
ROE 1.25% 3.93% 4.63% 4.97% 3.54% 8.32% 6.54% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.96 70.53 95.22 117.64 93.37 88.10 85.94 -4.31%
EPS 4.09 9.48 10.81 11.11 7.76 18.05 12.75 -17.24%
DPS 0.00 3.71 2.13 2.67 3.33 6.67 5.33 -
NAPS 3.31 2.42 2.34 2.22 2.19 2.17 1.95 9.21%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 37.38 40.20 55.43 68.64 53.33 50.45 45.50 -3.22%
EPS 2.34 5.42 6.31 6.43 4.43 10.34 6.75 -16.17%
DPS 0.00 2.11 1.24 1.56 1.90 3.82 2.82 -
NAPS 1.876 1.3794 1.3622 1.2954 1.2509 1.2425 1.0324 10.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.83 0.845 0.905 0.94 1.03 0.915 1.27 -
P/RPS 1.26 1.20 0.95 0.80 1.10 1.04 1.48 -2.64%
P/EPS 20.11 8.88 8.35 8.53 13.27 5.07 9.96 12.41%
EY 4.97 11.26 11.98 11.73 7.53 19.73 10.04 -11.04%
DY 0.00 4.39 2.36 2.84 3.24 7.29 4.20 -
P/NAPS 0.25 0.35 0.39 0.42 0.47 0.42 0.65 -14.70%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 28/11/19 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 -
Price 0.84 0.93 0.86 0.90 1.00 0.955 1.23 -
P/RPS 1.27 1.32 0.90 0.77 1.07 1.08 1.43 -1.95%
P/EPS 20.35 9.78 7.93 8.16 12.89 5.29 9.65 13.22%
EY 4.91 10.23 12.60 12.25 7.76 18.90 10.36 -11.69%
DY 0.00 3.99 2.48 2.96 3.33 6.98 4.34 -
P/NAPS 0.25 0.38 0.37 0.41 0.46 0.44 0.63 -14.26%

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