[TROP] YoY TTM 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- 3.52%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,979,905 1,546,162 1,148,718 1,897,089 1,422,926 817,781 435,377 28.70%
PBT 330,805 178,696 285,846 426,896 454,180 270,744 100,231 22.00%
Tax -112,583 -52,217 -47,536 -44,990 -98,394 -64,301 -17,793 35.98%
NP 218,222 126,479 238,310 381,906 355,786 206,443 82,438 17.60%
-
NP to SH 204,361 124,427 219,195 336,915 326,328 202,528 71,214 19.19%
-
Tax Rate 34.03% 29.22% 16.63% 10.54% 21.66% 23.75% 17.75% -
Total Cost 1,761,683 1,419,683 910,408 1,515,183 1,067,140 611,338 352,939 30.71%
-
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 81,809 71,343 101,278 55,649 48,518 46,368 13,721 34.64%
Div Payout % 40.03% 57.34% 46.20% 16.52% 14.87% 22.90% 19.27% -
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 1,433,874 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 11.02% 8.18% 20.75% 20.13% 25.00% 25.24% 18.93% -
ROE 6.12% 4.34% 7.06% 11.51% 14.48% 10.01% 7.39% -
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 135.26 107.83 79.51 134.82 119.99 102.67 94.94 6.07%
EPS 13.96 8.68 15.17 23.94 27.52 25.43 15.53 -1.75%
DPS 5.60 5.00 7.00 4.00 4.09 5.82 3.00 10.95%
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 86.16 67.28 49.99 82.56 61.92 35.59 18.95 28.69%
EPS 8.89 5.41 9.54 14.66 14.20 8.81 3.10 19.18%
DPS 3.56 3.10 4.41 2.42 2.11 2.02 0.60 34.53%
NAPS 1.4523 1.248 1.3517 1.2736 0.9805 0.8804 0.4191 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 0.66 0.93 1.28 0.76 1.31 1.50 1.30 -10.67%
P/EPS 6.37 11.52 6.72 4.30 5.71 6.06 7.92 -3.56%
EY 15.69 8.68 14.87 23.25 17.53 16.51 12.63 3.68%
DY 6.29 5.00 6.86 3.88 2.61 3.78 2.44 17.08%
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 0.65 0.89 1.31 0.82 1.33 1.87 1.21 -9.83%
P/EPS 6.34 11.12 6.85 4.59 5.78 7.55 7.41 -2.56%
EY 15.78 8.99 14.59 21.77 17.31 13.24 13.50 2.63%
DY 6.33 5.18 6.73 3.64 2.57 3.03 2.61 15.90%
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