[TROP] YoY Cumulative 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- 120.16%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 734,433 826,263 645,005 703,256 554,158 667,384 234,915 20.91%
PBT 150,407 128,486 73,899 67,035 128,277 129,126 79,685 11.16%
Tax -55,711 -39,155 -25,329 -8,612 -3,480 -40,148 -21,694 17.01%
NP 94,696 89,331 48,570 58,423 124,797 88,978 57,991 8.51%
-
NP to SH 84,403 85,366 48,487 42,441 97,281 82,135 51,162 8.69%
-
Tax Rate 37.04% 30.47% 34.28% 12.85% 2.71% 31.09% 27.22% -
Total Cost 639,737 736,932 596,435 644,833 429,361 578,406 176,924 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 23,405 29,153 - - 51,745 - - -
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 2.50% 2.65% 1.54% 1.43% 3.92% 3.98% 4.77% -
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 50.21 56.68 44.56 49.21 42.84 79.14 51.06 -0.27%
EPS 5.77 5.90 3.35 2.97 7.52 9.74 11.12 -10.35%
DPS 1.60 2.00 0.00 0.00 4.00 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 29.32 32.98 25.75 28.07 22.12 26.64 9.38 20.90%
EPS 3.37 3.41 1.94 1.69 3.88 3.28 2.04 8.72%
DPS 0.93 1.16 0.00 0.00 2.07 0.00 0.00 -
NAPS 1.3489 1.2859 1.2537 1.1807 0.9914 0.8247 0.4279 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 1.70 1.71 2.31 2.05 3.50 2.39 2.25 -4.56%
P/EPS 14.82 16.56 30.75 34.01 19.95 19.40 10.34 6.17%
EY 6.75 6.04 3.25 2.94 5.01 5.15 9.67 -5.81%
DY 1.87 2.06 0.00 0.00 2.67 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 1.75 1.68 2.38 1.87 3.17 2.10 2.04 -2.52%
P/EPS 15.25 16.22 31.64 30.98 18.09 17.04 9.35 8.49%
EY 6.56 6.16 3.16 3.23 5.53 5.87 10.69 -7.81%
DY 1.82 2.11 0.00 0.00 2.94 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