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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 422.43 | -15.27 | -65.16 | -15.4% | 0.00 | -2.66 | 27.9% | 109.3% | 5329.4% | 85.7% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 330.18 | 10.65 | 1.25 | 0.4% | 0.00 | 0.05 | 26.8% | 14.2% | 5.4% | 97.1% | ||||||||
| 29 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 260.36 | 5.32 | 1.32 | 0.5% | 0.00 | 0.05 | 50.0% | 10.6% | 99.4% | 114.5% | ||||||||
| 28 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 520.92 | 344.12 | 224.54 | 43.1% | 0.00 | 9.99 | 158.1% | 33.4% | 149.4% | 241.3% | ||||||||
| 27 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 201.87 | -534.18 | -454.93 | -225.4% | 0.00 | -20.07 | 47.5% | 49.9% | 1144.2% | 4301.4% | ||||||||
| 29 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 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 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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 | 6.44 sen |
| Trailing PE (Sector Median: 11.6) | 18.3 |
| PEG | 18.3 |
| Altman Z | 0.4 |
| Beaver | -0.04 |
| Current Ratio | 1.34 |
| Debt-Equity (DE) Ratio | 1.38 |
| FCF Yield | -8.17 % |
| Revenue QoQ | 27.94 % |
| Revenue YoY | 109.26% |
| Profit QoQ | -5329.45 % |
| Profit YoY | 85.68 % |
| Profit Margin (Sector Median: 8.4) | 10.56 % |
| ROE (ROIC: 3.04) | 4.03 % |
| 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: 11.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 8.4) | |
| ROE (ROIC: 3.28) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.65 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -52.47 |
| 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: 2966 M.
Market Cap Class: Large caps
Number of Shares: 2514 M.
Adjusted Float: 100%.
Stock highly correlated with
MISC (87%)
PERDANA (86%)
ICAP (85%)
SUCCESS (85%)
Tropicana Corporation Berhad (formerly known as Dijaya Corporation Berhad), incorporated in 1979 and headquartered in Kuala Lumpur, Malaysia, is a leading property developer specializing in integrated townships and lifestyle-driven real estate. The company is engaged in property development and management, property investment, and the operation of recreation and resort facilities, along with other supporting segments. With over four decades of experience, Tropicana has transformed from a resort-style developer into a sustainable community planner guided by eight core development principles and three ESG pillars. Its projects emphasize ecological design, aesthetic harmony, and lifestyle integration, creating vibrant live-work-play-learn-grow environments. Through digital initiatives such as the Tropicana 360 mobile app, the company enhances customer experiences and supports its vision of building self-sustaining, future-ready communities across Malaysia.
Code: 5401
Website: https://www.tropicanacorp.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 09-Jan-2026
| Shareholder | % | Value (M) |
|---|---|---|
| T Shares 1 Sdn Bhd | 17.68% | 524.5 |
| Tan Sri Dato' Tan Chee Sing | 17.53% | 519.99 |
| Tan Chee Sing | 17.47% | 518.3 |
| Aliran Firasat Sdn. Bhd. | 11.55% | 342.67 |
| Lim Wee Chai | 7.63% | 226.37 |
| Tan Sri Dr Lim Wee Chai | 5.95% | 176.52 |
| Golden Diversity Sdn Bhd | 4.27% | 126.68 |
| Million Effort Sdn Bhd | 3.55% | 105.32 |
| Impeccable Ace Sdn Bhd | 3.34% | 99.09 |
| Mettiz Capital Ltd | 3.31% | 98.2 |
| Sejuta Dimensi Sdn Bhd | 3.31% | 98.2 |
| Emerald Dove Sdn Bhd | 3.31% | 98.2 |
| Mampat Jasa Sdn Bhd | 2.16% | 64.08 |
| Enhance Summer Sdn Bhd | 1.64% | 48.66 |
| Societe Generale Paris | 1.37% | 40.65 |