[TROP] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -72.83%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 839,076 1,812,020 1,494,728 1,147,700 1,563,680 1,010,700 1,221,008 -6.05%
PBT 83,984 341,768 162,192 119,324 164,280 69,284 267,156 -17.53%
Tax 82,372 -132,936 -49,088 -52,124 -56,396 9,412 -98,116 -
NP 166,356 208,832 113,104 67,200 107,884 78,696 169,040 -0.26%
-
NP to SH 184,256 185,612 108,232 60,680 77,108 31,308 175,228 0.84%
-
Tax Rate -98.08% 38.90% 30.27% 43.68% 34.33% -13.58% 36.73% -
Total Cost 672,720 1,603,188 1,381,624 1,080,500 1,455,796 932,004 1,051,968 -7.17%
-
Net Worth 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 9.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 159,782 93,681 - - - - - -
Div Payout % 86.72% 50.47% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 9.06%
NOSH 1,470,417 1,470,417 1,465,761 1,444,761 1,407,080 1,185,909 796,490 10.75%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.83% 11.52% 7.57% 5.86% 6.90% 7.79% 13.84% -
ROE 5.41% 5.56% 3.77% 1.95% 2.63% 1.39% 8.66% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.40 123.79 104.24 79.44 111.13 85.23 153.30 -14.85%
EPS 12.84 12.68 7.56 4.20 5.48 2.64 22.00 -8.57%
DPS 11.12 6.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.28 2.00 2.15 2.08 1.90 2.54 -1.14%
Adjusted Per Share Value based on latest NOSH - 1,444,761
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.49 72.33 59.66 45.81 62.42 40.34 48.74 -6.05%
EPS 7.35 7.41 4.32 2.42 3.08 1.25 6.99 0.84%
DPS 6.38 3.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3593 1.3322 1.1447 1.2399 1.1682 0.8994 0.8075 9.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.865 0.89 1.00 1.02 1.03 1.57 1.54 -
P/RPS 1.48 0.72 0.96 1.28 0.93 1.84 1.00 6.74%
P/EPS 6.75 7.02 13.25 24.29 18.80 59.47 7.00 -0.60%
EY 14.82 14.25 7.55 4.12 5.32 1.68 14.29 0.60%
DY 12.86 7.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.50 0.47 0.50 0.83 0.61 -8.41%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 -
Price 0.855 0.885 0.965 1.04 1.10 1.59 1.92 -
P/RPS 1.46 0.71 0.93 1.31 0.99 1.87 1.25 2.62%
P/EPS 6.67 6.98 12.78 24.76 20.07 60.23 8.73 -4.38%
EY 15.00 14.33 7.82 4.04 4.98 1.66 11.46 4.58%
DY 13.01 7.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.48 0.48 0.53 0.84 0.76 -11.70%

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