[TROP] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 215.49%
YoY- 76.06%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 478,395 509,223 734,433 826,263 645,005 703,256 554,158 -2.41%
PBT 109,452 77,611 150,407 128,486 73,899 67,035 128,277 -2.60%
Tax -56,144 1,817 -55,711 -39,155 -25,329 -8,612 -3,480 58.89%
NP 53,308 79,428 94,696 89,331 48,570 58,423 124,797 -13.20%
-
NP to SH 29,447 85,086 84,403 85,366 48,487 42,441 97,281 -18.04%
-
Tax Rate 51.30% -2.34% 37.04% 30.47% 34.28% 12.85% 2.71% -
Total Cost 425,087 429,795 639,737 736,932 596,435 644,833 429,361 -0.16%
-
Net Worth 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 11.12%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 39,830 23,405 29,153 - - 51,745 -
Div Payout % - 46.81% 27.73% 34.15% - - 53.19% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 4,678,980 3,438,588 3,379,201 3,221,417 3,140,799 2,958,008 2,483,770 11.12%
NOSH 1,470,425 1,470,417 1,470,417 1,465,761 1,447,373 1,428,989 1,293,630 2.15%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.14% 15.60% 12.89% 10.81% 7.53% 8.31% 22.52% -
ROE 0.63% 2.47% 2.50% 2.65% 1.54% 1.43% 3.92% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.43 35.54 50.21 56.68 44.56 49.21 42.84 -4.04%
EPS 2.05 5.93 5.77 5.90 3.35 2.97 7.52 -19.46%
DPS 0.00 2.78 1.60 2.00 0.00 0.00 4.00 -
NAPS 3.27 2.40 2.31 2.21 2.17 2.07 1.92 9.27%
Adjusted Per Share Value based on latest NOSH - 1,465,761
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.82 22.16 31.96 35.96 28.07 30.60 24.12 -2.42%
EPS 1.28 3.70 3.67 3.71 2.11 1.85 4.23 -18.04%
DPS 0.00 1.73 1.02 1.27 0.00 0.00 2.25 -
NAPS 2.0362 1.4964 1.4705 1.4019 1.3668 1.2872 1.0809 11.12%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.88 0.855 0.855 0.97 1.03 1.01 1.50 -
P/RPS 2.63 2.41 1.70 1.71 2.31 2.05 3.50 -4.64%
P/EPS 42.76 14.40 14.82 16.56 30.75 34.01 19.95 13.53%
EY 2.34 6.95 6.75 6.04 3.25 2.94 5.01 -11.90%
DY 0.00 3.25 1.87 2.06 0.00 0.00 2.67 -
P/NAPS 0.27 0.36 0.37 0.44 0.47 0.49 0.78 -16.19%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 28/08/14 -
Price 0.90 0.84 0.88 0.95 1.06 0.92 1.36 -
P/RPS 2.69 2.36 1.75 1.68 2.38 1.87 3.17 -2.69%
P/EPS 43.73 14.14 15.25 16.22 31.64 30.98 18.09 15.83%
EY 2.29 7.07 6.56 6.16 3.16 3.23 5.53 -13.65%
DY 0.00 3.31 1.82 2.11 0.00 0.00 2.94 -
P/NAPS 0.28 0.35 0.38 0.43 0.49 0.44 0.71 -14.35%

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