[TROP] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -51.01%
YoY- -71.4%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,349,279 1,660,579 1,747,053 1,306,962 1,851,792 1,299,564 1,265,185 1.07%
PBT 241,634 303,274 218,211 181,963 476,879 493,860 243,623 -0.13%
Tax -90,300 -104,396 -63,505 -63,094 -49,515 -71,754 -61,358 6.64%
NP 151,334 198,878 154,706 118,869 427,364 422,106 182,265 -3.05%
-
NP to SH 153,359 188,170 150,114 112,360 392,887 383,256 167,923 -1.50%
-
Tax Rate 37.37% 34.42% 29.10% 34.67% 10.38% 14.53% 25.19% -
Total Cost 1,197,945 1,461,701 1,592,347 1,188,093 1,424,428 877,458 1,082,920 1.69%
-
Net Worth 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 7.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 39,945 23,420 94,080 64,585 72,346 55,649 94,886 -13.42%
Div Payout % 26.05% 12.45% 62.67% 57.48% 18.41% 14.52% 56.51% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,455,769 3,412,623 3,245,233 3,123,173 3,139,839 2,715,283 2,285,745 7.12%
NOSH 1,470,417 1,470,417 1,465,761 1,426,106 1,446,930 1,392,452 1,078,181 5.30%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.22% 11.98% 8.86% 9.10% 23.08% 32.48% 14.41% -
ROE 4.44% 5.51% 4.63% 3.60% 12.51% 14.11% 7.35% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 94.49 113.86 119.51 91.65 127.98 93.33 117.34 -3.54%
EPS 10.74 12.90 10.27 7.88 27.15 27.52 15.57 -5.99%
DPS 2.78 1.60 6.44 4.50 5.00 4.00 8.80 -17.46%
NAPS 2.42 2.34 2.22 2.19 2.17 1.95 2.12 2.22%
Adjusted Per Share Value based on latest NOSH - 1,426,106
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 53.86 66.28 69.74 52.17 73.92 51.87 50.50 1.07%
EPS 6.12 7.51 5.99 4.49 15.68 15.30 6.70 -1.49%
DPS 1.59 0.93 3.76 2.58 2.89 2.22 3.79 -13.47%
NAPS 1.3794 1.3622 1.2954 1.2467 1.2533 1.0838 0.9124 7.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.845 0.905 0.94 1.03 0.915 1.27 1.51 -
P/RPS 0.89 0.79 0.79 1.12 0.71 1.36 1.29 -5.99%
P/EPS 7.87 7.01 9.15 13.07 3.37 4.61 9.70 -3.42%
EY 12.71 14.26 10.92 7.65 29.68 21.67 10.31 3.54%
DY 3.29 1.77 6.85 4.37 5.46 3.15 5.83 -9.09%
P/NAPS 0.35 0.39 0.42 0.47 0.42 0.65 0.71 -11.11%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 30/11/17 24/11/16 26/11/15 27/11/14 29/11/13 -
Price 0.93 0.86 0.90 1.00 0.955 1.23 1.34 -
P/RPS 0.98 0.76 0.75 1.09 0.75 1.32 1.14 -2.48%
P/EPS 8.66 6.67 8.76 12.69 3.52 4.47 8.60 0.11%
EY 11.55 15.00 11.41 7.88 28.43 22.38 11.62 -0.10%
DY 2.99 1.86 7.15 4.50 5.24 3.25 6.57 -12.29%
P/NAPS 0.38 0.37 0.41 0.46 0.44 0.63 0.63 -8.07%

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