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

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	1,635,471	1,041,540	734,433	453,005	1,908,768	1,289,729	826,263	57.45%
YoY %	57.02%	41.82%	62.12%	-76.27%	48.00%	56.09%	-	-
Horiz. %	197.94%	126.05%	88.89%	54.83%	231.01%	156.09%	100.00%	-
PBT	320,231	189,035	150,407	85,442	291,766	177,527	128,486	83.51%
YoY %	69.40%	25.68%	76.03%	-70.72%	64.35%	38.17%	-	-
Horiz. %	249.23%	147.12%	117.06%	66.50%	227.08%	138.17%	100.00%	-
Tax	-140,400	-64,920	-55,711	-33,234	-91,778	-52,302	-39,155	133.72%
YoY %	-116.27%	-16.53%	-67.63%	63.79%	-75.48%	-33.58%	-	-
Horiz. %	358.57%	165.80%	142.28%	84.88%	234.40%	133.58%	100.00%	-
NP	179,831	124,115	94,696	52,208	199,988	125,225	89,331	59.22%
YoY %	44.89%	31.07%	81.38%	-73.89%	59.70%	40.18%	-	-
Horiz. %	201.31%	138.94%	106.01%	58.44%	223.87%	140.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	170,029	118,553	84,403	46,403	190,475	120,858	85,366	58.10%
YoY %	43.42%	40.46%	81.89%	-75.64%	57.60%	41.58%	-	-
Horiz. %	199.18%	138.88%	98.87%	54.36%	223.13%	141.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.84%	34.34%	37.04%	38.90%	31.46%	29.46%	30.47%	-
YoY %	27.66%	-7.29%	-4.78%	23.65%	6.79%	-3.31%	-	-
Horiz. %	143.88%	112.70%	121.56%	127.67%	103.25%	96.69%	100.00%	-
Total Cost	1,455,640	917,425	639,737	400,797	1,708,780	1,164,504	736,932	57.23%
YoY %	58.67%	43.41%	59.62%	-76.54%	46.74%	58.02%	-	-
Horiz. %	197.53%	124.49%	86.81%	54.39%	231.88%	158.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.37%	0.99%	1.25%	1.09%	1.73%	0.74%	-	-
Horiz. %	106.33%	105.94%	104.90%	103.60%	102.48%	100.74%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	23,223	23,334	23,405	23,420	29,215	29,236	29,153	-14.03%
YoY %	-0.48%	-0.30%	-0.06%	-19.84%	-0.07%	0.28%	-	-
Horiz. %	79.66%	80.04%	80.28%	80.33%	100.21%	100.28%	100.00%	-
Div Payout %	13.66%	19.68%	27.73%	50.47%	15.34%	24.19%	34.15%	-
YoY %	-30.59%	-29.03%	-45.06%	229.01%	-36.59%	-29.17%	-	-
Horiz. %	40.00%	57.63%	81.20%	147.79%	44.92%	70.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
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%
YoY %	0.37%	0.99%	1.25%	1.09%	1.73%	0.74%	-	-
Horiz. %	106.33%	105.94%	104.90%	103.60%	102.48%	100.74%	100.00%	-
NOSH	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,465,761	1,465,761	0.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.32%	0.00%	-	-
Horiz. %	100.32%	100.32%	100.32%	100.32%	100.32%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	11.00%	11.92%	12.89%	11.52%	10.48%	9.71%	10.81%	-
YoY %	-7.72%	-7.53%	11.89%	9.92%	7.93%	-10.18%	-	-
Horiz. %	101.76%	110.27%	119.24%	106.57%	96.95%	89.82%	100.00%	-
ROE	4.96%	3.47%	2.50%	1.39%	5.77%	3.72%	2.65%	-
YoY %	42.94%	38.80%	79.86%	-75.91%	55.11%	40.38%	-	-
Horiz. %	187.17%	130.94%	94.34%	52.45%	217.74%	140.38%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	112.68	71.42	50.21	30.95	130.67	88.23	56.68	57.90%
YoY %	57.77%	42.24%	62.23%	-76.31%	48.10%	55.66%	-	-
Horiz. %	198.80%	126.01%	88.59%	54.60%	230.54%	155.66%	100.00%	-
EPS	11.65	8.11	5.77	3.17	13.10	8.33	5.90	57.19%
YoY %	43.65%	40.55%	82.02%	-75.80%	57.26%	41.19%	-	-
Horiz. %	197.46%	137.46%	97.80%	53.73%	222.03%	141.19%	100.00%	-
DPS	1.60	1.60	1.60	1.60	2.00	2.00	2.00	-13.78%
YoY %	0.00%	0.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	2.36	2.34	2.31	2.28	2.26	2.22	2.21	4.46%
YoY %	0.85%	1.30%	1.32%	0.88%	1.80%	0.45%	-	-
Horiz. %	106.79%	105.88%	104.52%	103.17%	102.26%	100.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	71.17	45.32	31.96	19.71	83.06	56.13	35.96	57.43%
YoY %	57.04%	41.80%	62.15%	-76.27%	47.98%	56.09%	-	-
Horiz. %	197.91%	126.03%	88.88%	54.81%	230.98%	156.09%	100.00%	-
EPS	7.40	5.16	3.67	2.02	8.29	5.26	3.71	58.25%
YoY %	43.41%	40.60%	81.68%	-75.63%	57.60%	41.78%	-	-
Horiz. %	199.46%	139.08%	98.92%	54.45%	223.45%	141.78%	100.00%	-
DPS	1.01	1.02	1.02	1.02	1.27	1.27	1.27	-14.12%
YoY %	-0.98%	0.00%	0.00%	-19.69%	0.00%	0.00%	-	-
Horiz. %	79.53%	80.31%	80.31%	80.31%	100.00%	100.00%	100.00%	-
NAPS	1.4906	1.4851	1.4705	1.4523	1.4367	1.4122	1.4019	4.16%
YoY %	0.37%	0.99%	1.25%	1.09%	1.73%	0.73%	-	-
Horiz. %	106.33%	105.93%	104.89%	103.60%	102.48%	100.73%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	1.27	1.70	2.88	0.70	1.07	1.71	-40.15%
YoY %	-37.80%	-25.29%	-40.97%	311.43%	-34.58%	-37.43%	-	-
Horiz. %	46.20%	74.27%	99.42%	168.42%	40.94%	62.57%	100.00%	-
P/EPS	7.60	11.13	14.82	28.07	7.02	11.37	16.56	-40.41%
YoY %	-31.72%	-24.90%	-47.20%	299.86%	-38.26%	-31.34%	-	-
Horiz. %	45.89%	67.21%	89.49%	169.50%	42.39%	68.66%	100.00%	-
EY	13.16	8.98	6.75	3.56	14.25	8.80	6.04	67.82%
YoY %	46.55%	33.04%	89.61%	-75.02%	61.93%	45.70%	-	-
Horiz. %	217.88%	148.68%	111.75%	58.94%	235.93%	145.70%	100.00%	-
DY	1.80	1.77	1.87	1.80	2.19	2.13	2.06	-8.57%
YoY %	1.69%	-5.35%	3.89%	-17.81%	2.82%	3.40%	-	-
Horiz. %	87.38%	85.92%	90.78%	87.38%	106.31%	103.40%	100.00%	-
P/NAPS	0.38	0.39	0.37	0.39	0.40	0.42	0.44	-9.28%
YoY %	-2.56%	5.41%	-5.13%	-2.50%	-4.76%	-4.55%	-	-
Horiz. %	86.36%	88.64%	84.09%	88.64%	90.91%	95.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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	1.20	1.75	2.86	0.68	1.02	1.68	-40.98%
YoY %	-36.67%	-31.43%	-38.81%	320.59%	-33.33%	-39.29%	-	-
Horiz. %	45.24%	71.43%	104.17%	170.24%	40.48%	60.71%	100.00%	-
P/EPS	7.34	10.58	15.25	27.92	6.86	10.89	16.22	-40.97%
YoY %	-30.62%	-30.62%	-45.38%	307.00%	-37.01%	-32.86%	-	-
Horiz. %	45.25%	65.23%	94.02%	172.13%	42.29%	67.14%	100.00%	-
EY	13.62	9.45	6.56	3.58	14.57	9.19	6.16	69.47%
YoY %	44.13%	44.05%	83.24%	-75.43%	58.54%	49.19%	-	-
Horiz. %	221.10%	153.41%	106.49%	58.12%	236.53%	149.19%	100.00%	-
DY	1.86	1.86	1.82	1.81	2.23	2.22	2.11	-8.04%
YoY %	0.00%	2.20%	0.55%	-18.83%	0.45%	5.21%	-	-
Horiz. %	88.15%	88.15%	86.26%	85.78%	105.69%	105.21%	100.00%	-
P/NAPS	0.36	0.37	0.38	0.39	0.40	0.41	0.43	-11.14%
YoY %	-2.70%	-2.63%	-2.56%	-2.50%	-2.44%	-4.65%	-	-
Horiz. %	83.72%	86.05%	88.37%	90.70%	93.02%	95.35%	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