[TROP] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -130.16%
YoY- -104.33%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,382,124 1,020,121 962,650 1,067,374 1,349,279 1,660,579 1,747,053 -3.82%
PBT -282,358 -71,642 68,014 387,788 241,634 303,274 218,211 -
Tax -2,165 -8,291 -27,410 -66,603 -90,300 -104,396 -63,505 -43.04%
NP -284,523 -79,933 40,604 321,185 151,334 198,878 154,706 -
-
NP to SH -323,189 -113,275 -12,030 277,854 153,359 188,170 150,114 -
-
Tax Rate - - 40.30% 17.18% 37.37% 34.42% 29.10% -
Total Cost 1,666,647 1,100,054 922,046 746,189 1,197,945 1,461,701 1,592,347 0.76%
-
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 39,945 23,420 94,080 -
Div Payout % - - - - 26.05% 12.45% 62.67% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,307,087 5,103,387 4,642,690 4,699,839 3,455,769 3,412,623 3,245,233 4.82%
NOSH 2,297,938 1,998,861 1,470,425 1,470,425 1,470,417 1,470,417 1,465,761 7.77%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -20.59% -7.84% 4.22% 30.09% 11.22% 11.98% 8.86% -
ROE -7.50% -2.22% -0.26% 5.91% 4.44% 5.51% 4.63% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.22 46.57 66.56 75.17 94.49 113.86 119.51 -10.06%
EPS -14.78 -5.17 -0.83 19.57 10.74 12.90 10.27 -
DPS 0.00 0.00 0.00 0.00 2.78 1.60 6.44 -
NAPS 1.97 2.33 3.21 3.31 2.42 2.34 2.22 -1.97%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 55.17 40.72 38.43 42.61 53.86 66.28 69.74 -3.82%
EPS -12.90 -4.52 -0.48 11.09 6.12 7.51 5.99 -
DPS 0.00 0.00 0.00 0.00 1.59 0.93 3.76 -
NAPS 1.7192 2.0371 1.8532 1.876 1.3794 1.3622 1.2954 4.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.30 1.22 1.04 0.83 0.845 0.905 0.94 -
P/RPS 2.06 2.62 1.56 1.10 0.89 0.79 0.79 17.31%
P/EPS -8.79 -23.59 -125.04 4.24 7.87 7.01 9.15 -
EY -11.37 -4.24 -0.80 23.58 12.71 14.26 10.92 -
DY 0.00 0.00 0.00 0.00 3.29 1.77 6.85 -
P/NAPS 0.66 0.52 0.32 0.25 0.35 0.39 0.42 7.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 30/11/21 20/11/20 28/11/19 26/11/18 30/11/17 -
Price 1.21 1.41 1.06 0.84 0.93 0.86 0.90 -
P/RPS 1.91 3.03 1.59 1.12 0.98 0.76 0.75 16.85%
P/EPS -8.19 -27.26 -127.44 4.29 8.66 6.67 8.76 -
EY -12.22 -3.67 -0.78 23.30 11.55 15.00 11.41 -
DY 0.00 0.00 0.00 0.00 2.99 1.86 7.15 -
P/NAPS 0.61 0.61 0.33 0.25 0.38 0.37 0.41 6.84%

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