[TROP] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.55%
YoY- 71.49%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,635,471 1,388,720 1,468,866 1,812,020 1,908,768 1,719,638 1,652,526 -0.68%
PBT 320,231 252,046 300,814 341,768 291,766 236,702 256,972 15.75%
Tax -140,400 -86,560 -111,422 -132,936 -91,778 -69,736 -78,310 47.42%
NP 179,831 165,486 189,392 208,832 199,988 166,966 178,662 0.43%
-
NP to SH 170,029 158,070 168,806 185,612 190,475 161,144 170,732 -0.27%
-
Tax Rate 43.84% 34.34% 37.04% 38.90% 31.46% 29.46% 30.47% -
Total Cost 1,455,640 1,223,233 1,279,474 1,603,188 1,708,780 1,552,672 1,473,864 -0.82%
-
Net Worth 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 4.16%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,223 31,112 46,811 93,681 29,215 38,981 58,306 -45.77%
Div Payout % 13.66% 19.68% 27.73% 50.47% 15.34% 24.19% 34.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,425,410 3,412,623 3,379,201 3,337,397 3,301,337 3,245,233 3,221,417 4.16%
NOSH 1,470,417 1,470,417 1,470,417 1,470,417 1,470,417 1,465,761 1,465,761 0.21%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.00% 11.92% 12.89% 11.52% 10.48% 9.71% 10.81% -
ROE 4.96% 4.63% 5.00% 5.56% 5.77% 4.97% 5.30% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 112.68 95.22 100.41 123.79 130.67 117.64 113.37 -0.40%
EPS 11.65 10.81 11.54 12.68 13.10 11.11 11.80 -0.84%
DPS 1.60 2.13 3.20 6.40 2.00 2.67 4.00 -45.62%
NAPS 2.36 2.34 2.31 2.28 2.26 2.22 2.21 4.46%
Adjusted Per Share Value based on latest NOSH - 1,470,417
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.05 55.23 58.42 72.07 75.92 68.40 65.73 -0.68%
EPS 6.76 6.29 6.71 7.38 7.58 6.41 6.79 -0.29%
DPS 0.92 1.24 1.86 3.73 1.16 1.55 2.32 -45.93%
NAPS 1.3624 1.3573 1.344 1.3274 1.3131 1.2907 1.2813 4.16%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.89 0.905 0.855 0.89 0.915 0.94 0.97 -
P/RPS 0.79 0.95 0.85 0.72 0.70 0.80 0.86 -5.48%
P/EPS 7.60 8.35 7.41 7.02 7.02 8.53 8.28 -5.53%
EY 13.16 11.98 13.50 14.25 14.25 11.73 12.08 5.85%
DY 1.80 2.36 3.74 7.19 2.19 2.84 4.12 -42.33%
P/NAPS 0.38 0.39 0.37 0.39 0.40 0.42 0.44 -9.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 23/08/18 22/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.86 0.86 0.88 0.885 0.895 0.90 0.95 -
P/RPS 0.76 0.90 0.88 0.71 0.68 0.77 0.84 -6.43%
P/EPS 7.34 7.93 7.63 6.98 6.86 8.16 8.11 -6.41%
EY 13.62 12.60 13.11 14.33 14.57 12.25 12.33 6.83%
DY 1.86 2.48 3.64 7.23 2.23 2.96 4.21 -41.90%
P/NAPS 0.36 0.37 0.38 0.39 0.40 0.41 0.43 -11.14%

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