[TROP] YoY Cumulative 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- 41.58%
YoY- 45.12%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 702,368 755,348 1,041,540 1,289,729 1,002,080 947,832 854,884 -3.21%
PBT 115,138 110,439 189,035 177,527 127,294 242,421 168,685 -6.16%
Tax -53,284 -14,820 -64,920 -52,302 -41,773 -27,286 -6,305 42.67%
NP 61,854 95,619 124,115 125,225 85,521 215,135 162,380 -14.84%
-
NP to SH 43,954 101,884 118,553 120,858 83,282 194,226 126,803 -16.17%
-
Tax Rate 46.28% 13.42% 34.34% 29.46% 32.82% 11.26% 3.74% -
Total Cost 640,514 659,729 917,425 1,164,504 916,559 732,697 692,504 -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 - 39,698 23,334 29,236 35,774 71,723 53,055 -
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 0.94% 2.95% 3.47% 3.72% 2.66% 6.24% 4.90% -
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 49.47 52.90 71.42 88.23 70.03 66.08 64.45 -4.30%
EPS 3.07 7.11 8.11 8.33 5.82 13.54 9.56 -17.23%
DPS 0.00 2.78 1.60 2.00 2.50 5.00 4.00 -
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 28.04 30.15 41.57 51.48 40.00 37.83 34.12 -3.21%
EPS 1.75 4.07 4.73 4.82 3.32 7.75 5.06 -16.20%
DPS 0.00 1.58 0.93 1.17 1.43 2.86 2.12 -
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 1.68 1.60 1.27 1.07 1.47 1.38 1.97 -2.61%
P/EPS 26.81 11.84 11.13 11.37 17.70 6.76 13.28 12.40%
EY 3.73 8.44 8.98 8.80 5.65 14.80 7.53 -11.03%
DY 0.00 3.29 1.77 2.13 2.43 5.46 3.15 -
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 1.70 1.76 1.20 1.02 1.43 1.45 1.91 -1.92%
P/EPS 27.14 13.03 10.58 10.89 17.18 7.05 12.87 13.22%
EY 3.69 7.67 9.45 9.19 5.82 14.18 7.77 -11.66%
DY 0.00 2.99 1.86 2.22 2.50 5.24 3.25 -
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