[TROP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	755,348	509,223	209,769	1,635,471	1,041,540	734,433	453,005	40.57%
YoY %	48.33%	142.75%	-87.17%	57.02%	41.82%	62.12%	-	-
Horiz. %	166.74%	112.41%	46.31%	361.03%	229.92%	162.12%	100.00%	-
PBT	110,439	77,611	20,996	320,231	189,035	150,407	85,442	18.64%
YoY %	42.30%	269.65%	-93.44%	69.40%	25.68%	76.03%	-	-
Horiz. %	129.26%	90.83%	24.57%	374.79%	221.24%	176.03%	100.00%	-
Tax	-14,820	1,817	20,593	-140,400	-64,920	-55,711	-33,234	-41.60%
YoY %	-915.63%	-91.18%	114.67%	-116.27%	-16.53%	-67.63%	-	-
Horiz. %	44.59%	-5.47%	-61.96%	422.46%	195.34%	167.63%	100.00%	-
NP	95,619	79,428	41,589	179,831	124,115	94,696	52,208	49.63%
YoY %	20.38%	90.98%	-76.87%	44.89%	31.07%	81.38%	-	-
Horiz. %	183.15%	152.14%	79.66%	344.45%	237.73%	181.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,884	85,086	46,064	170,029	118,553	84,403	46,403	68.84%
YoY %	19.74%	84.71%	-72.91%	43.42%	40.46%	81.89%	-	-
Horiz. %	219.56%	183.36%	99.27%	366.42%	255.49%	181.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.42%	-2.34%	-98.08%	43.84%	34.34%	37.04%	38.90%	-
YoY %	673.50%	97.61%	-323.72%	27.66%	-7.29%	-4.78%	-	-
Horiz. %	34.50%	-6.02%	-252.13%	112.70%	88.28%	95.22%	100.00%	-
Total Cost	659,729	429,795	168,180	1,455,640	917,425	639,737	400,797	39.36%
YoY %	53.50%	155.56%	-88.45%	58.67%	43.41%	59.62%	-	-
Horiz. %	164.60%	107.24%	41.96%	363.19%	228.90%	159.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	2.34%
YoY %	0.50%	0.97%	-0.58%	0.37%	0.99%	1.25%	-	-
Horiz. %	103.55%	103.03%	102.04%	102.64%	102.25%	101.25%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	39,698	39,830	39,945	23,223	23,334	23,405	23,420	42.11%
YoY %	-0.33%	-0.29%	72.01%	-0.48%	-0.30%	-0.06%	-	-
Horiz. %	169.50%	170.07%	170.56%	99.16%	99.63%	99.94%	100.00%	-
Div Payout %	38.96%	46.81%	86.72%	13.66%	19.68%	27.73%	50.47%	-
YoY %	-16.77%	-46.02%	534.85%	-30.59%	-29.03%	-45.06%	-	-
Horiz. %	77.19%	92.75%	171.82%	27.07%	38.99%	54.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	2.34%
YoY %	0.50%	0.97%	-0.58%	0.37%	0.99%	1.25%	-	-
Horiz. %	103.55%	103.03%	102.04%	102.64%	102.25%	101.25%	100.00%	-
NOSH	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	12.66%	15.60%	19.83%	11.00%	11.92%	12.89%	11.52%	-
YoY %	-18.85%	-21.33%	80.27%	-7.72%	-7.53%	11.89%	-	-
Horiz. %	109.90%	135.42%	172.14%	95.49%	103.47%	111.89%	100.00%	-
ROE	2.95%	2.47%	1.35%	4.96%	3.47%	2.50%	1.39%	-
YoY %	19.43%	82.96%	-72.78%	42.94%	38.80%	79.86%	-	-
Horiz. %	212.23%	177.70%	97.12%	356.83%	249.64%	179.86%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	52.90	35.54	14.60	112.68	71.42	50.21	30.95	42.90%
YoY %	48.85%	143.42%	-87.04%	57.77%	42.24%	62.23%	-	-
Horiz. %	170.92%	114.83%	47.17%	364.07%	230.76%	162.23%	100.00%	-
EPS	7.11	5.93	3.21	11.65	8.11	5.77	3.17	71.26%
YoY %	19.90%	84.74%	-72.45%	43.65%	40.55%	82.02%	-	-
Horiz. %	224.29%	187.07%	101.26%	367.51%	255.84%	182.02%	100.00%	-
DPS	2.78	2.78	2.78	1.60	1.60	1.60	1.60	44.47%
YoY %	0.00%	0.00%	73.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	173.75%	173.75%	173.75%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.42	2.40	2.37	2.36	2.34	2.31	2.28	4.04%
YoY %	0.83%	1.27%	0.42%	0.85%	1.30%	1.32%	-	-
Horiz. %	106.14%	105.26%	103.95%	103.51%	102.63%	101.32%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	32.87	22.16	9.13	71.17	45.32	31.96	19.71	40.58%
YoY %	48.33%	142.72%	-87.17%	57.04%	41.80%	62.15%	-	-
Horiz. %	166.77%	112.43%	46.32%	361.09%	229.93%	162.15%	100.00%	-
EPS	4.43	3.70	2.00	7.40	5.16	3.67	2.02	68.71%
YoY %	19.73%	85.00%	-72.97%	43.41%	40.60%	81.68%	-	-
Horiz. %	219.31%	183.17%	99.01%	366.34%	255.45%	181.68%	100.00%	-
DPS	1.73	1.73	1.74	1.01	1.02	1.02	1.02	42.17%
YoY %	0.00%	-0.57%	72.28%	-0.98%	0.00%	0.00%	-	-
Horiz. %	169.61%	169.61%	170.59%	99.02%	100.00%	100.00%	100.00%	-
NAPS	1.5039	1.4964	1.482	1.4906	1.4851	1.4705	1.4523	2.35%
YoY %	0.50%	0.97%	-0.58%	0.37%	0.99%	1.25%	-	-
Horiz. %	103.55%	103.04%	102.05%	102.64%	102.26%	101.25%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.845	0.855	0.865	0.89	0.905	0.855	0.89	-
P/RPS	1.60	2.41	5.93	0.79	1.27	1.70	2.88	-32.39%
YoY %	-33.61%	-59.36%	650.63%	-37.80%	-25.29%	-40.97%	-	-
Horiz. %	55.56%	83.68%	205.90%	27.43%	44.10%	59.03%	100.00%	-
P/EPS	11.84	14.40	26.98	7.60	11.13	14.82	28.07	-43.72%
YoY %	-17.78%	-46.63%	255.00%	-31.72%	-24.90%	-47.20%	-	-
Horiz. %	42.18%	51.30%	96.12%	27.08%	39.65%	52.80%	100.00%	-
EY	8.44	6.95	3.71	13.16	8.98	6.75	3.56	77.70%
YoY %	21.44%	87.33%	-71.81%	46.55%	33.04%	89.61%	-	-
Horiz. %	237.08%	195.22%	104.21%	369.66%	252.25%	189.61%	100.00%	-
DY	3.29	3.25	3.21	1.80	1.77	1.87	1.80	49.43%
YoY %	1.23%	1.25%	78.33%	1.69%	-5.35%	3.89%	-	-
Horiz. %	182.78%	180.56%	178.33%	100.00%	98.33%	103.89%	100.00%	-
P/NAPS	0.35	0.36	0.36	0.38	0.39	0.37	0.39	-6.95%
YoY %	-2.78%	0.00%	-5.26%	-2.56%	5.41%	-5.13%	-	-
Horiz. %	89.74%	92.31%	92.31%	97.44%	100.00%	94.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	22/08/19	16/05/19	26/02/19	26/11/18	23/08/18	22/05/18	-
Price	0.93	0.84	0.855	0.86	0.86	0.88	0.885	-
P/RPS	1.76	2.36	5.86	0.76	1.20	1.75	2.86	-27.62%
YoY %	-25.42%	-59.73%	671.05%	-36.67%	-31.43%	-38.81%	-	-
Horiz. %	61.54%	82.52%	204.90%	26.57%	41.96%	61.19%	100.00%	-
P/EPS	13.03	14.14	26.67	7.34	10.58	15.25	27.92	-39.80%
YoY %	-7.85%	-46.98%	263.35%	-30.62%	-30.62%	-45.38%	-	-
Horiz. %	46.67%	50.64%	95.52%	26.29%	37.89%	54.62%	100.00%	-
EY	7.67	7.07	3.75	13.62	9.45	6.56	3.58	66.11%
YoY %	8.49%	88.53%	-72.47%	44.13%	44.05%	83.24%	-	-
Horiz. %	214.25%	197.49%	104.75%	380.45%	263.97%	183.24%	100.00%	-
DY	2.99	3.31	3.25	1.86	1.86	1.82	1.81	39.69%
YoY %	-9.67%	1.85%	74.73%	0.00%	2.20%	0.55%	-	-
Horiz. %	165.19%	182.87%	179.56%	102.76%	102.76%	100.55%	100.00%	-
P/NAPS	0.38	0.35	0.36	0.36	0.37	0.38	0.39	-1.71%
YoY %	8.57%	-2.78%	0.00%	-2.70%	-2.63%	-2.56%	-	-
Horiz. %	97.44%	89.74%	92.31%	92.31%	94.87%	97.44%	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