[TROP] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 96.15%
YoY- 137.96%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 356,687 365,006 593,931 619,039 457,324 304,881 903,960 -14.34%
PBT 123,566 272,650 131,195 114,239 40,684 54,668 234,462 -10.11%
Tax -38,136 -13,319 -75,480 -39,476 -11,203 -21,321 -22,232 9.40%
NP 85,430 259,331 55,715 74,763 29,481 33,347 212,230 -14.06%
-
NP to SH 48,080 233,900 51,475 69,617 29,256 29,077 198,662 -21.04%
-
Tax Rate 30.86% 4.89% 57.53% 34.56% 27.54% 39.00% 9.48% -
Total Cost 271,257 105,675 538,216 544,276 427,843 271,534 691,730 -14.43%
-
Net Worth 4,626,711 4,631,827 3,425,410 3,301,337 3,126,514 3,110,226 2,985,510 7.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 35,690 28,932 - -
Div Payout % - - - - 121.99% 99.50% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 4,626,711 4,631,827 3,425,410 3,301,337 3,126,514 3,110,226 2,985,510 7.56%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,447,466 1,446,616 1,395,098 0.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.95% 71.05% 9.38% 12.08% 6.45% 10.94% 23.48% -
ROE 1.04% 5.05% 1.50% 2.11% 0.94% 0.93% 6.65% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.82 25.30 40.92 42.38 32.03 21.08 64.80 -14.76%
EPS 3.35 16.21 3.55 4.77 2.05 2.01 14.24 -21.41%
DPS 0.00 0.00 0.00 0.00 2.50 2.00 0.00 -
NAPS 3.22 3.21 2.36 2.26 2.19 2.15 2.14 7.04%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.52 15.88 25.85 26.94 19.90 13.27 39.34 -14.34%
EPS 2.09 10.18 2.24 3.03 1.27 1.27 8.65 -21.06%
DPS 0.00 0.00 0.00 0.00 1.55 1.26 0.00 -
NAPS 2.0134 2.0156 1.4906 1.4367 1.3606 1.3535 1.2992 7.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.85 0.935 0.89 0.915 1.00 1.00 1.06 -
P/RPS 3.42 3.70 2.17 2.16 3.12 4.74 1.64 13.01%
P/EPS 25.40 5.77 25.10 19.20 48.80 49.75 7.44 22.68%
EY 3.94 17.34 3.98 5.21 2.05 2.01 13.43 -18.46%
DY 0.00 0.00 0.00 0.00 2.50 2.00 0.00 -
P/NAPS 0.26 0.29 0.38 0.40 0.46 0.47 0.50 -10.31%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 27/02/20 26/02/19 28/02/18 27/02/17 19/02/16 11/02/15 -
Price 0.885 0.88 0.86 0.895 0.985 1.14 1.04 -
P/RPS 3.57 3.48 2.10 2.11 3.07 5.41 1.61 14.17%
P/EPS 26.45 5.43 24.25 18.78 48.07 56.72 7.30 23.90%
EY 3.78 18.42 4.12 5.32 2.08 1.76 13.69 -19.28%
DY 0.00 0.00 0.00 0.00 2.54 1.75 0.00 -
P/NAPS 0.27 0.27 0.36 0.40 0.45 0.53 0.49 -9.44%

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