[TROP] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -94.23%
YoY- 146.29%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 453,005 373,682 286,925 390,920 252,675 305,252 117,834 25.14%
PBT 85,442 40,548 29,831 41,070 17,321 66,789 20,989 26.34%
Tax -33,234 -12,272 -13,031 -14,099 2,353 -24,529 -4,641 38.81%
NP 52,208 28,276 16,800 26,971 19,674 42,260 16,348 21.34%
-
NP to SH 46,403 27,058 15,170 19,277 7,827 43,807 12,336 24.69%
-
Tax Rate 38.90% 30.27% 43.68% 34.33% -13.58% 36.73% 22.11% -
Total Cost 400,797 345,406 270,125 363,949 233,001 262,992 101,486 25.71%
-
Net Worth 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 23.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,420 - - - - - - -
Div Payout % 50.47% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,337,397 2,867,748 3,106,238 2,926,726 2,253,227 2,023,086 963,033 23.00%
NOSH 1,470,417 1,465,761 1,444,761 1,407,080 1,185,909 796,490 458,587 21.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.52% 7.57% 5.86% 6.90% 7.79% 13.84% 13.87% -
ROE 1.39% 0.94% 0.49% 0.66% 0.35% 2.17% 1.28% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 30.95 26.06 19.86 27.78 21.31 38.32 25.69 3.15%
EPS 3.17 1.89 1.05 1.37 0.66 5.50 2.69 2.77%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.00 2.15 2.08 1.90 2.54 2.10 1.37%
Adjusted Per Share Value based on latest NOSH - 1,407,080
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.02 14.86 11.41 15.55 10.05 12.14 4.69 25.13%
EPS 1.85 1.08 0.60 0.77 0.31 1.74 0.49 24.77%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3274 1.1406 1.2355 1.1641 0.8962 0.8047 0.383 23.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.89 1.00 1.02 1.03 1.57 1.54 1.23 -
P/RPS 2.88 3.84 5.14 3.71 7.37 4.02 4.79 -8.12%
P/EPS 28.07 52.99 97.14 75.18 237.88 28.00 45.72 -7.80%
EY 3.56 1.89 1.03 1.33 0.42 3.57 2.19 8.43%
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.47 0.50 0.83 0.61 0.59 -6.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 26/05/17 19/05/16 11/05/15 09/05/14 21/05/13 23/05/12 -
Price 0.885 0.965 1.04 1.10 1.59 1.92 1.15 -
P/RPS 2.86 3.70 5.24 3.96 7.46 5.01 4.48 -7.20%
P/EPS 27.92 51.14 99.05 80.29 240.91 34.91 42.75 -6.85%
EY 3.58 1.96 1.01 1.25 0.42 2.86 2.34 7.34%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.48 0.53 0.84 0.76 0.55 -5.56%

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