[TROP] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.29%
YoY- 64.24%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,156,859 1,053,313 1,392,235 1,979,905 1,546,162 1,148,718 1,897,089 -7.90%
PBT 250,194 369,945 255,784 330,805 178,696 285,846 426,896 -8.51%
Tax -99,894 -51,225 -86,573 -112,583 -52,217 -47,536 -44,990 14.20%
NP 150,300 318,720 169,211 218,222 126,479 238,310 381,906 -14.38%
-
NP to SH 89,220 294,878 169,689 204,361 124,427 219,195 336,915 -19.84%
-
Tax Rate 39.93% 13.85% 33.85% 34.03% 29.22% 16.63% 10.54% -
Total Cost 1,006,559 734,593 1,223,024 1,761,683 1,419,683 910,408 1,515,183 -6.58%
-
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 39,945 81,809 71,343 101,278 55,649 -
Div Payout % - - 23.54% 40.03% 57.34% 46.20% 16.52% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,707,967 4,691,526 3,405,431 3,337,397 2,867,748 3,106,238 2,926,726 8.23%
NOSH 1,470,425 1,470,425 1,470,417 1,470,417 1,433,874 1,444,761 1,407,080 0.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.99% 30.26% 12.15% 11.02% 8.18% 20.75% 20.13% -
ROE 1.90% 6.29% 4.98% 6.12% 4.34% 7.06% 11.51% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 79.37 72.74 96.89 135.26 107.83 79.51 134.82 -8.44%
EPS 6.12 20.36 11.81 13.96 8.68 15.17 23.94 -20.31%
DPS 0.00 0.00 2.78 5.60 5.00 7.00 4.00 -
NAPS 3.23 3.24 2.37 2.28 2.00 2.15 2.08 7.60%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 50.34 45.84 60.59 86.16 67.28 49.99 82.56 -7.90%
EPS 3.88 12.83 7.38 8.89 5.41 9.54 14.66 -19.85%
DPS 0.00 0.00 1.74 3.56 3.10 4.41 2.42 -
NAPS 2.0488 2.0416 1.482 1.4523 1.248 1.3517 1.2736 8.23%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.865 0.805 0.865 0.89 1.00 1.02 1.03 -
P/RPS 1.09 1.11 0.89 0.66 0.93 1.28 0.76 6.18%
P/EPS 14.13 3.95 7.32 6.37 11.52 6.72 4.30 21.90%
EY 7.08 25.30 13.65 15.69 8.68 14.87 23.25 -17.96%
DY 0.00 0.00 3.21 6.29 5.00 6.86 3.88 -
P/NAPS 0.27 0.25 0.36 0.39 0.50 0.47 0.50 -9.75%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 30/06/20 16/05/19 22/05/18 26/05/17 19/05/16 11/05/15 -
Price 0.89 0.88 0.855 0.885 0.965 1.04 1.10 -
P/RPS 1.12 1.21 0.88 0.65 0.89 1.31 0.82 5.32%
P/EPS 14.54 4.32 7.24 6.34 11.12 6.85 4.59 21.16%
EY 6.88 23.14 13.81 15.78 8.99 14.59 21.77 -17.45%
DY 0.00 0.00 3.25 6.33 5.18 6.73 3.64 -
P/NAPS 0.28 0.27 0.36 0.39 0.48 0.48 0.53 -10.08%

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