[TROP] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	209,769	1,635,471	1,041,540	734,433	453,005	1,908,768	1,289,729	-70.23%
YoY %	-87.17%	57.02%	41.82%	62.12%	-76.27%	48.00%	-	-
Horiz. %	16.26%	126.81%	80.76%	56.94%	35.12%	148.00%	100.00%	-
PBT	20,996	320,231	189,035	150,407	85,442	291,766	177,527	-75.93%
YoY %	-93.44%	69.40%	25.68%	76.03%	-70.72%	64.35%	-	-
Horiz. %	11.83%	180.38%	106.48%	84.72%	48.13%	164.35%	100.00%	-
Tax	20,593	-140,400	-64,920	-55,711	-33,234	-91,778	-52,302	-
YoY %	114.67%	-116.27%	-16.53%	-67.63%	63.79%	-75.48%	-	-
Horiz. %	-39.37%	268.44%	124.13%	106.52%	63.54%	175.48%	100.00%	-
NP	41,589	179,831	124,115	94,696	52,208	199,988	125,225	-52.07%
YoY %	-76.87%	44.89%	31.07%	81.38%	-73.89%	59.70%	-	-
Horiz. %	33.21%	143.61%	99.11%	75.62%	41.69%	159.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,064	170,029	118,553	84,403	46,403	190,475	120,858	-47.46%
YoY %	-72.91%	43.42%	40.46%	81.89%	-75.64%	57.60%	-	-
Horiz. %	38.11%	140.68%	98.09%	69.84%	38.39%	157.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-98.08%	43.84%	34.34%	37.04%	38.90%	31.46%	29.46%	-
YoY %	-323.72%	27.66%	-7.29%	-4.78%	23.65%	6.79%	-	-
Horiz. %	-332.93%	148.81%	116.56%	125.73%	132.04%	106.79%	100.00%	-
Total Cost	168,180	1,455,640	917,425	639,737	400,797	1,708,780	1,164,504	-72.50%
YoY %	-88.45%	58.67%	43.41%	59.62%	-76.54%	46.74%	-	-
Horiz. %	14.44%	125.00%	78.78%	54.94%	34.42%	146.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	3,301,337	3,245,233	3.26%
YoY %	-0.58%	0.37%	0.99%	1.25%	1.09%	1.73%	-	-
Horiz. %	104.94%	105.55%	105.16%	104.13%	102.84%	101.73%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	39,945	23,223	23,334	23,405	23,420	29,215	29,236	23.15%
YoY %	72.01%	-0.48%	-0.30%	-0.06%	-19.84%	-0.07%	-	-
Horiz. %	136.63%	79.43%	79.81%	80.06%	80.11%	99.93%	100.00%	-
Div Payout %	86.72%	13.66%	19.68%	27.73%	50.47%	15.34%	24.19%	-
YoY %	534.85%	-30.59%	-29.03%	-45.06%	229.01%	-36.59%	-	-
Horiz. %	358.50%	56.47%	81.36%	114.63%	208.64%	63.41%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	3,301,337	3,245,233	3.26%
YoY %	-0.58%	0.37%	0.99%	1.25%	1.09%	1.73%	-	-
Horiz. %	104.94%	105.55%	105.16%	104.13%	102.84%	101.73%	100.00%	-
NOSH	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,465,761	0.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.32%	-	-
Horiz. %	100.32%	100.32%	100.32%	100.32%	100.32%	100.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	19.83%	11.00%	11.92%	12.89%	11.52%	10.48%	9.71%	-
YoY %	80.27%	-7.72%	-7.53%	11.89%	9.92%	7.93%	-	-
Horiz. %	204.22%	113.29%	122.76%	132.75%	118.64%	107.93%	100.00%	-
ROE	1.35%	4.96%	3.47%	2.50%	1.39%	5.77%	3.72%	-
YoY %	-72.78%	42.94%	38.80%	79.86%	-75.91%	55.11%	-	-
Horiz. %	36.29%	133.33%	93.28%	67.20%	37.37%	155.11%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	14.60	112.68	71.42	50.21	30.95	130.67	88.23	-69.89%
YoY %	-87.04%	57.77%	42.24%	62.23%	-76.31%	48.10%	-	-
Horiz. %	16.55%	127.71%	80.95%	56.91%	35.08%	148.10%	100.00%	-
EPS	3.21	11.65	8.11	5.77	3.17	13.10	8.33	-47.07%
YoY %	-72.45%	43.65%	40.55%	82.02%	-75.80%	57.26%	-	-
Horiz. %	38.54%	139.86%	97.36%	69.27%	38.06%	157.26%	100.00%	-
DPS	2.78	1.60	1.60	1.60	1.60	2.00	2.00	24.57%
YoY %	73.75%	0.00%	0.00%	0.00%	-20.00%	0.00%	-	-
Horiz. %	139.00%	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	-
NAPS	2.37	2.36	2.34	2.31	2.28	2.26	2.22	4.45%
YoY %	0.42%	0.85%	1.30%	1.32%	0.88%	1.80%	-	-
Horiz. %	106.76%	106.31%	105.41%	104.05%	102.70%	101.80%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	8.34	65.05	41.43	29.21	18.02	75.92	51.30	-70.24%
YoY %	-87.18%	57.01%	41.83%	62.10%	-76.26%	47.99%	-	-
Horiz. %	16.26%	126.80%	80.76%	56.94%	35.13%	147.99%	100.00%	-
EPS	1.83	6.76	4.72	3.36	1.85	7.58	4.81	-47.52%
YoY %	-72.93%	43.22%	40.48%	81.62%	-75.59%	57.59%	-	-
Horiz. %	38.05%	140.54%	98.13%	69.85%	38.46%	157.59%	100.00%	-
DPS	1.59	0.92	0.93	0.93	0.93	1.16	1.16	23.41%
YoY %	72.83%	-1.08%	0.00%	0.00%	-19.83%	0.00%	-	-
Horiz. %	137.07%	79.31%	80.17%	80.17%	80.17%	100.00%	100.00%	-
NAPS	1.3545	1.3624	1.3573	1.344	1.3274	1.3131	1.2907	3.27%
YoY %	-0.58%	0.38%	0.99%	1.25%	1.09%	1.74%	-	-
Horiz. %	104.94%	105.56%	105.16%	104.13%	102.84%	101.74%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.865	0.89	0.905	0.855	0.89	0.915	0.94	-
P/RPS	5.93	0.79	1.27	1.70	2.88	0.70	1.07	213.49%
YoY %	650.63%	-37.80%	-25.29%	-40.97%	311.43%	-34.58%	-	-
Horiz. %	554.21%	73.83%	118.69%	158.88%	269.16%	65.42%	100.00%	-
P/EPS	26.98	7.60	11.13	14.82	28.07	7.02	11.37	77.99%
YoY %	255.00%	-31.72%	-24.90%	-47.20%	299.86%	-38.26%	-	-
Horiz. %	237.29%	66.84%	97.89%	130.34%	246.88%	61.74%	100.00%	-
EY	3.71	13.16	8.98	6.75	3.56	14.25	8.80	-43.80%
YoY %	-71.81%	46.55%	33.04%	89.61%	-75.02%	61.93%	-	-
Horiz. %	42.16%	149.55%	102.05%	76.70%	40.45%	161.93%	100.00%	-
DY	3.21	1.80	1.77	1.87	1.80	2.19	2.13	31.47%
YoY %	78.33%	1.69%	-5.35%	3.89%	-17.81%	2.82%	-	-
Horiz. %	150.70%	84.51%	83.10%	87.79%	84.51%	102.82%	100.00%	-
P/NAPS	0.36	0.38	0.39	0.37	0.39	0.40	0.42	-9.77%
YoY %	-5.26%	-2.56%	5.41%	-5.13%	-2.50%	-4.76%	-	-
Horiz. %	85.71%	90.48%	92.86%	88.10%	92.86%	95.24%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	16/05/19	26/02/19	26/11/18	23/08/18	22/05/18	28/02/18	30/11/17	-
Price	0.855	0.86	0.86	0.88	0.885	0.895	0.90	-
P/RPS	5.86	0.76	1.20	1.75	2.86	0.68	1.02	221.11%
YoY %	671.05%	-36.67%	-31.43%	-38.81%	320.59%	-33.33%	-	-
Horiz. %	574.51%	74.51%	117.65%	171.57%	280.39%	66.67%	100.00%	-
P/EPS	26.67	7.34	10.58	15.25	27.92	6.86	10.89	81.78%
YoY %	263.35%	-30.62%	-30.62%	-45.38%	307.00%	-37.01%	-	-
Horiz. %	244.90%	67.40%	97.15%	140.04%	256.38%	62.99%	100.00%	-
EY	3.75	13.62	9.45	6.56	3.58	14.57	9.19	-45.01%
YoY %	-72.47%	44.13%	44.05%	83.24%	-75.43%	58.54%	-	-
Horiz. %	40.81%	148.20%	102.83%	71.38%	38.96%	158.54%	100.00%	-
DY	3.25	1.86	1.86	1.82	1.81	2.23	2.22	28.95%
YoY %	74.73%	0.00%	2.20%	0.55%	-18.83%	0.45%	-	-
Horiz. %	146.40%	83.78%	83.78%	81.98%	81.53%	100.45%	100.00%	-
P/NAPS	0.36	0.36	0.37	0.38	0.39	0.40	0.41	-8.31%
YoY %	0.00%	-2.70%	-2.63%	-2.56%	-2.50%	-2.44%	-	-
Horiz. %	87.80%	87.80%	90.24%	92.68%	95.12%	97.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos