Stock TROP TROPICANA CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tropicana Corporation

Equities

TROP

MYL5401OO004

Real Estate Development & Operations

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.5 MYR 0.00% Intraday chart for Tropicana Corporation +20.97% +15.38%
Mar. 19 Tropicana Corporation Berhad Announced the Redesignation of Mr. Din Tan Yong Chia from Executive Director to Group Managing Director CI
Feb. 28 Tropicana Corporation Berhad Announces Resignation Dato' Dickson Tan Yong Loong as Non Independent and Non Executive Director CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,339 1,284 1,366 1,243 1,530 2,518
Enterprise Value (EV) 1 2,214 2,214 3,283 4,357 4,762 5,510
P/E ratio 7.1 x 7.64 x 4.45 x 22.5 x -29.5 x -5.18 x
Yield 2.19% 1.8% 2.97% - - -
Capitalization / Revenue 0.7 x 0.79 x 1.2 x 1.17 x 1.75 x 2.67 x
EV / Revenue 1.16 x 1.35 x 2.89 x 4.1 x 5.44 x 5.85 x
EV / EBITDA 7.74 x 7.37 x 28.8 x 16.2 x 58.7 x -20.9 x
EV / FCF 24 x 6.32 x 2.2 x -9.23 x -62.9 x -10.1 x
FCF Yield 4.17% 15.8% 45.6% -10.8% -1.59% -9.92%
Price to Book 0.41 x 0.38 x 0.37 x 0.34 x 0.42 x 0.66 x
Nbr of stocks (in thousands) 1,463,383 1,442,650 1,460,471 1,462,047 1,443,081 1,967,261
Reference price 2 0.9150 0.8900 0.9350 0.8500 1.060 1.280
Announcement Date 4/30/18 4/30/19 6/30/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,909 1,635 1,136 1,063 876 942.6
EBITDA 1 286.1 300.6 114.1 268.7 81.13 -263.3
EBIT 1 262.4 276.3 86.95 240.4 49.11 -296.3
Operating Margin 13.75% 16.9% 7.65% 22.63% 5.61% -31.44%
Earnings before Tax (EBT) 1 288.8 320.2 367.5 238.4 -35.98 -472.4
Net income 1 187.5 170 325.4 108.7 -29.54 -393.4
Net margin 9.82% 10.4% 28.65% 10.23% -3.37% -41.74%
EPS 2 0.1289 0.1165 0.2099 0.0378 -0.0360 -0.2473
Free Cash Flow 1 92.42 350.4 1,495 -472 -75.68 -546.5
FCF margin 4.84% 21.42% 131.66% -44.42% -8.64% -57.98%
FCF Conversion (EBITDA) 32.3% 116.56% 1,310.49% - - -
FCF Conversion (Net income) 49.3% 206.06% 459.55% - - -
Dividend per Share 2 0.0200 0.0160 0.0278 - - -
Announcement Date 4/30/18 4/30/19 6/30/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 875 931 1,917 3,115 3,232 2,992
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.059 x 3.096 x 16.8 x 11.59 x 39.84 x -11.36 x
Free Cash Flow 1 92.4 350 1,495 -472 -75.7 -547
ROE (net income / shareholders' equity) 5.6% 4.86% 7.17% 2.57% -0.51% -7%
ROA (Net income/ Total Assets) 2.2% 2.22% 0.56% 1.3% 0.25% -1.51%
Assets 1 8,505 7,661 58,049 8,349 -11,597 26,106
Book Value Per Share 2 2.260 2.360 2.510 2.530 2.520 1.930
Cash Flow per Share 2 0.6400 0.6800 0.5200 0.4300 0.4400 0.3300
Capex 1 126 96.3 49.6 40.7 14 84.5
Capex / Sales 6.61% 5.89% 4.37% 3.83% 1.6% 8.97%
Announcement Date 4/30/18 4/30/19 6/30/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
TROPICANA CORPORATION Stock Tropicana Corporation
+15.38% 713M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. TROP Stock
  4. Financials Tropicana Corporation