[TROP] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.27%
YoY- 26.83%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,016,168 1,089,526 1,410,261 1,816,938 1,640,663 1,194,462 1,907,942 -9.95%
PBT 105,105 414,930 247,434 313,686 222,567 303,947 341,906 -17.83%
Tax -18,178 -86,100 -82,872 -108,333 -66,802 -65,321 -33,671 -9.75%
NP 86,927 328,830 164,562 205,353 155,765 238,626 308,235 -19.00%
-
NP to SH 39,886 280,145 170,711 189,512 149,419 229,346 270,624 -27.29%
-
Tax Rate 17.30% 20.75% 33.49% 34.54% 30.01% 21.49% 9.85% -
Total Cost 929,241 760,696 1,245,699 1,611,585 1,484,898 955,836 1,599,707 -8.64%
-
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 7.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 39,945 52,656 100,496 101,278 - -
Div Payout % - - 23.40% 27.79% 67.26% 44.16% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,679,001 4,678,980 3,438,588 3,379,201 3,221,417 3,143,292 2,996,971 7.69%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 1,448,521 1,447,812 0.25%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.55% 30.18% 11.67% 11.30% 9.49% 19.98% 16.16% -
ROE 0.85% 5.99% 4.96% 5.61% 4.64% 7.30% 9.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.93 76.14 98.43 124.20 112.55 82.46 131.78 -10.01%
EPS 2.74 19.58 11.91 12.95 10.25 15.83 18.69 -27.36%
DPS 0.00 0.00 2.78 3.60 6.89 7.00 0.00 -
NAPS 3.22 3.27 2.40 2.31 2.21 2.17 2.07 7.63%
Adjusted Per Share Value based on latest NOSH - 1,470,417
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.56 43.49 56.29 72.53 65.49 47.68 76.16 -9.95%
EPS 1.59 11.18 6.81 7.56 5.96 9.15 10.80 -27.31%
DPS 0.00 0.00 1.59 2.10 4.01 4.04 0.00 -
NAPS 1.8677 1.8677 1.3726 1.3489 1.2859 1.2547 1.1963 7.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.88 0.88 0.855 0.855 0.97 1.03 1.01 -
P/RPS 1.26 1.16 0.87 0.69 0.86 1.25 0.77 8.54%
P/EPS 32.06 4.49 7.18 6.60 9.46 6.51 5.40 34.52%
EY 3.12 22.25 13.94 15.15 10.57 15.37 18.51 -25.65%
DY 0.00 0.00 3.25 4.21 7.11 6.80 0.00 -
P/NAPS 0.27 0.27 0.36 0.37 0.44 0.47 0.49 -9.44%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 19/08/20 22/08/19 23/08/18 29/08/17 25/08/16 13/08/15 -
Price 1.02 0.90 0.84 0.88 0.95 1.06 0.92 -
P/RPS 1.46 1.18 0.85 0.71 0.84 1.29 0.70 13.02%
P/EPS 37.16 4.60 7.05 6.79 9.27 6.69 4.92 40.02%
EY 2.69 21.75 14.18 14.72 10.79 14.94 20.32 -28.58%
DY 0.00 0.00 3.31 4.09 7.26 6.60 0.00 -
P/NAPS 0.32 0.28 0.35 0.38 0.43 0.49 0.44 -5.16%

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