[TROP] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -156.03%
YoY- -1524.66%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,165,100 1,026,924 893,192 962,128 570,912 839,076 1,812,020 -7.08%
PBT 89,024 3,192 -142,008 77,368 31,408 83,984 341,768 -20.06%
Tax -66,152 8,816 41,028 -43,868 -9,972 82,372 -132,936 -10.97%
NP 22,872 12,008 -100,980 33,500 21,436 166,356 208,832 -30.80%
-
NP to SH -36,324 -20,936 -133,576 9,376 20,632 184,256 185,612 -
-
Tax Rate 74.31% -276.19% - 56.70% 31.75% -98.08% 38.90% -
Total Cost 1,142,228 1,014,916 994,172 928,628 549,476 672,720 1,603,188 -5.48%
-
Net Worth 4,283,380 4,119,535 4,531,769 4,707,967 4,691,526 3,405,431 3,337,397 4.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 159,782 93,681 -
Div Payout % - - - - - 86.72% 50.47% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,283,380 4,119,535 4,531,769 4,707,967 4,691,526 3,405,431 3,337,397 4.24%
NOSH 2,297,938 2,143,861 1,544,425 1,470,425 1,470,425 1,470,417 1,470,417 7.71%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.96% 1.17% -11.31% 3.48% 3.75% 19.83% 11.52% -
ROE -0.85% -0.51% -2.95% 0.20% 0.44% 5.41% 5.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.41 50.35 59.52 66.01 39.43 58.40 123.79 -13.61%
EPS -1.60 -1.04 -8.92 0.64 1.44 12.84 12.68 -
DPS 0.00 0.00 0.00 0.00 0.00 11.12 6.40 -
NAPS 1.89 2.02 3.02 3.23 3.24 2.37 2.28 -3.07%
Adjusted Per Share Value based on latest NOSH - 1,544,425
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.70 44.69 38.87 41.87 24.84 36.51 78.85 -7.08%
EPS -1.58 -0.91 -5.81 0.41 0.90 8.02 8.08 -
DPS 0.00 0.00 0.00 0.00 0.00 6.95 4.08 -
NAPS 1.864 1.7927 1.9721 2.0488 2.0416 1.482 1.4523 4.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.22 1.46 1.02 0.865 0.805 0.865 0.89 -
P/RPS 2.37 2.90 1.71 1.31 2.04 1.48 0.72 21.94%
P/EPS -76.12 -142.22 -11.46 134.47 56.50 6.75 7.02 -
EY -1.31 -0.70 -8.73 0.74 1.77 14.82 14.25 -
DY 0.00 0.00 0.00 0.00 0.00 12.86 7.19 -
P/NAPS 0.65 0.72 0.34 0.27 0.25 0.36 0.39 8.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 25/05/22 19/05/21 30/06/20 16/05/19 22/05/18 -
Price 1.47 1.33 0.975 0.89 0.88 0.855 0.885 -
P/RPS 2.86 2.64 1.64 1.35 2.23 1.46 0.71 26.11%
P/EPS -91.72 -129.56 -10.95 138.36 61.76 6.67 6.98 -
EY -1.09 -0.77 -9.13 0.72 1.62 15.00 14.33 -
DY 0.00 0.00 0.00 0.00 0.00 13.01 7.23 -
P/NAPS 0.78 0.66 0.32 0.28 0.27 0.36 0.39 12.23%

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