T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
29 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 384.70 | 76.07 | 43.57 | 11.3% | 0.00 | 1.92 | 32.1% | 17.2% | 579.8% | 14183.9% | ||||||||
30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 291.27 | 22.26 | -9.08 | -3.1% | 0.00 | -0.40 | 25.4% | 13.5% | 94.3% | 73.5% | ||||||||
27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 390.46 | -124.67 | -158.92 | -40.7% | 0.00 | -7.30 | 3.0% | 51.3% | 1437.6% | 48.4% | ||||||||
28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 402.76 | 23.95 | -10.34 | -2.6% | 0.00 | -0.47 | 13.3% | 25.2% | 3488.8% | 60.6% | ||||||||
29 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 464.51 | 1.80 | 0.30 | 0.1% | 0.00 | 0.02 | 80.9% | 119.7% | 105.8% | 100.5% | ||||||||
29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 256.73 | 0.80 | -5.23 | -2.0% | 0.00 | -0.26 | 0.5% | 15.0% | 98.3% | 84.3% | ||||||||
28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 258.12 | -308.91 | -307.92 | -119.3% | 0.00 | -17.20 | 19.8% | 2.1% | 1072.3% | 3978.6% | ||||||||
24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 321.64 | 4.99 | -26.27 | -8.2% | 0.00 | -1.20 | 52.1% | 88.7% | 57.3% | 29.8% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 211.43 | -61.46 | -61.55 | -29.1% | 0.00 | -3.74 | 5.3% | 8.4% | 84.3% | 145.8% | ||||||||
25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 223.30 | -35.50 | -33.39 | -14.9% | 0.00 | -2.23 | 15.3% | 7.2% | 520.6% | 1524.7% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 263.76 | 20.33 | 7.94 | 3.0% | 0.00 | 0.55 | 54.7% | 26.1% | 121.2% | 83.5% | ||||||||
30 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 170.46 | -31.41 | -37.41 | -21.9% | 0.00 | -2.59 | 12.6% | 23.9% | 49.4% | 357.9% | ||||||||
28 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 194.98 | -43.49 | -25.05 | -12.8% | 0.00 | -1.72 | 18.9% | 41.9% | 1168.5% | 203.1% | ||||||||
19 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 240.53 | 19.34 | 2.34 | 1.0% | 0.00 | 0.16 | 32.6% | 68.5% | 95.1% | 54.6% | ||||||||
25 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 356.69 | 123.57 | 48.08 | 13.5% | 0.00 | 3.35 | 59.2% | 2.3% | 231.4% | 79.4% | ||||||||
20 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 223.97 | 5.69 | 14.51 | 6.5% | 0.00 | 1.02 | 33.3% | 9.0% | 40.3% | 13.6% | ||||||||
19 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 335.67 | 101.60 | 24.29 | 7.2% | 0.00 | 1.69 | 135.2% | 12.1% | 370.9% | 37.8% | ||||||||
30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 142.73 | 7.85 | 5.16 | 3.6% | 0.00 | 0.36 | 60.9% | 32.0% | 97.8% | 88.8% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 365.01 | 272.65 | 233.90 | 64.1% | 0.00 | 16.21 | 48.3% | 38.5% | 1292.4% | 354.4% | ||||||||
28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 246.12 | 32.83 | 16.80 | 6.8% | 0.00 | 1.18 | 17.8% | 19.9% | 57.0% | 50.8% | ||||||||
22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 299.45 | 56.62 | 39.02 | 13.0% | 0.00 | 2.72 | 42.8% | 6.4% | 15.3% | 2.7% | ||||||||
16 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 209.77 | 21.00 | 46.06 | 22.0% | 2.78 | 3.21 | 64.7% | 53.7% | 10.5% | 0.7% | ||||||||
26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 593.93 | 131.19 | 51.48 | 8.7% | 0.00 | 3.55 | 93.4% | 4.1% | 50.7% | 26.1% | ||||||||
26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 307.11 | 38.63 | 34.15 | 11.1% | 0.00 | 2.34 | 9.1% | 33.7% | 10.1% | 3.8% | ||||||||
23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 281.43 | 64.97 | 38.00 | 13.5% | 0.00 | 2.60 | 37.9% | 36.7% | 18.1% | 28.1% | ||||||||
22 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 453.00 | 85.44 | 46.40 | 10.2% | 1.60 | 3.17 | 26.8% | 18.6% | 33.4% | 42.7% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 619.04 | 114.24 | 69.62 | 11.2% | 0.00 | 4.77 | 33.6% | 35.4% | 96.2% | 138.0% | ||||||||
30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 463.47 | 49.04 | 35.49 | 7.7% | 2.00 | 2.43 | 4.3% | 29.8% | 32.8% | 2.0% | ||||||||
29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 444.39 | 82.08 | 52.85 | 11.9% | 2.00 | 3.63 | 16.4% | 24.1% | 62.5% | 58.6% | ||||||||
26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 381.87 | 46.40 | 32.52 | 8.5% | 0.00 | 2.27 | 16.5% | 33.1% | 11.2% | 114.3% | ||||||||
27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 457.32 | 40.68 | 29.26 | 6.4% | 2.50 | 2.05 | 28.1% | 50.0% | 15.9% | 0.6% | ||||||||
24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 357.08 | 53.40 | 34.80 | 9.7% | 2.50 | 2.44 | 0.3% | 46.0% | 4.5% | 77.1% | ||||||||
25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 358.08 | 44.07 | 33.32 | 9.3% | 0.00 | 2.30 | 24.8% | 14.7% | 119.6% | 43.8% | ||||||||
19 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 286.93 | 29.83 | 15.17 | 5.3% | 0.00 | 1.05 | 5.9% | 26.6% | 47.8% | 21.3% | ||||||||
19 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 304.88 | 54.67 | 29.08 | 9.5% | 2.00 | 2.01 | 24.7% | 68.4% | 80.8% | 85.4% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 244.58 | 175.38 | 151.78 | 62.1% | 5.00 | 10.49 | 21.7% | 30.7% | 555.2% | 414.2% | ||||||||
13 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 312.34 | 25.97 | 23.16 | 7.4% | 0.00 | 1.60 | 20.1% | 12.2% | 20.2% | 74.1% | ||||||||
11 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 390.92 | 41.07 | 19.28 | 4.9% | 0.00 | 1.37 | 59.5% | 30.7% | 90.3% | 146.3% | ||||||||
11 Feb 15 | 31/12/14 | 4 | 31/12/14 | 964.29 | 246.22 | 198.66 | 20.6% | 0.00 | 14.24 | 173.1% | 116.8% | 573.0% | 22.5% |
EPS | -5.86 sen |
Trailing PE (Sector Median: 13.5) | 0.0 |
PEG | 0.0 |
Altman Z | 0.2 |
Beaver | 0.0 |
Current Ratio | 0.86 |
Debt-Equity (DE) Ratio | 1.37 |
FCF Yield | 0.15 % |
Revenue QoQ | 32.07 % |
Revenue YoY | -17.18% |
Profit QoQ | 579.75 % |
Profit YoY | 14183.93 % |
Profit Margin (Sector Median: 7.5) | -9.17 % |
ROE (ROIC: -2.98) | -4.15 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.5) | |
ROE (ROIC: -2.98) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.91 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 43.57 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 182.37 |
Expected Revenue (M) | 2365.43 |
Expected Growth (%) | 16.0 |
MR JARED ANG TZER SHEN reduced 4600.0 units announced on 17 Jul 2023 at ~RM1.28
MR DION TAN YONG CHIEN reduced 8000000.0 units announced on 08 Jun 2023 at ~RM1.34
TAN SRI DATO' TAN CHEE SING reduced 70000000.0 units announced on 17 Oct 2022 at ~RM1.27
TAN SRI DATO' TAN CHEE SING reduced 75000000.0 units announced on 13 Sep 2022 at ~RM1.16
TAN SRI DATO' TAN CHEE SING added 12000000.0 units announced on 14 Jan 2022 at ~RM1.04
TAN SRI DATO' TAN CHEE SING reduced 1000000.0 units announced on 23 Sep 2021 at ~RM0.995
TAN SRI DATO' TAN CHEE SING reduced 800000.0 units announced on 03 Sep 2021 at ~RM0.975
TAN SRI DATO' TAN CHEE SING reduced 1000000.0 units announced on 01 Sep 2021 at ~RM0.97
TAN SRI DATO' TAN CHEE SING reduced 2000000.0 units announced on 16 Aug 2021 at ~RM0.915
TAN SRI DATO' TAN CHEE SING reduced 1000000.0 units announced on 10 May 2021 at ~RM0.895
TAN SRI DATO' TAN CHEE SING reduced 3000000.0 units announced on 08 Jan 2021 at ~RM0.84
TAN SRI DATO' TAN CHEE SING reduced 3000000.0 units announced on 07 Jan 2021 at ~RM0.84
TAN SRI DATO' TAN CHEE SING reduced 2380000.0 units announced on 17 Nov 2020 at ~RM0.835
TAN SRI DATO' TAN CHEE SING reduced 2360000.0 units announced on 16 Nov 2020 at ~RM0.84
TAN SRI DATO' TAN CHEE SING reduced 6870000.0 units announced on 19 Oct 2020 at ~RM0.825
TAN SRI DATO' TAN CHEE SING reduced 1000000.0 units announced on 18 Aug 2020 at ~RM0.895
Market Cap: 3006 M.
Market Cap Class: Large caps
Number of Shares: 2505 M.
Adjusted Float: 100%.
Stock highly correlated with
CHINHIN (81%)
CENSOF (79%)
GCB (79%)
MISC (76%)
Tropicana Corporation Berhad (formerly known as Dijaya Corporation Berhad) was founded in 1979 and has since grown to become one of Malaysia's most diverse conglomerates, with interests in property development and management, property investment, recreation and resorts, and investment holdings. They grew into one of Malaysia's largest conglomerates, with diverse business interests in property development and management, property investment, recreation and resorts, investment holdings, and other areas. Tropicana is also investing in the future with digital platforms like the Tropicana 360 mobile app, which allows us to fully integrate our business into the internet world and provide our customers with a modern and up-to-date experience for all things Tropicana.
Sectors: Property
Code: 5401
Website: https://www.tropicanacorp.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 23-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
T Shares 1 Sdn Bhd | 17.8% | 535.15 |
Tan Sri Dato' Tan Chee Sing | 17.65% | 530.49 |
Tan Chee Sing | 17.47% | 525.2 |
Aliran Firasat Sdn. Bhd. | 11.55% | 347.23 |
Lim Wee Chai | 7.63% | 229.38 |
Tan Sri Dr Lim Wee Chai | 6.67% | 200.49 |
Golden Diversity Sdn Bhd | 4.27% | 128.37 |
Million Effort Sdn Bhd | 3.55% | 106.72 |
Impeccable Ace Sdn Bhd | 3.34% | 100.41 |
Mettiz Capital Ltd | 3.31% | 99.51 |
Sejuta Dimensi Sdn Bhd | 3.31% | 99.51 |
Emerald Dove Sdn Bhd | 3.31% | 99.51 |
Mampat Jasa Sdn Bhd | 2.16% | 64.94 |
Enhance Summer Sdn Bhd | 1.64% | 49.3 |
Societe Generale Paris | 1.37% | 41.19 |