[TROP] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	291,562	292,259	292,592	327,685	325,096	311,507	283,361	1.92%
YoY %	-0.24%	-0.11%	-10.71%	0.80%	4.36%	9.93%	-	-
Horiz. %	102.89%	103.14%	103.26%	115.64%	114.73%	109.93%	100.00%	-
PBT	66,772	53,394	31,844	64,408	62,836	72,115	100,142	-23.69%
YoY %	25.06%	67.67%	-50.56%	2.50%	-12.87%	-27.99%	-	-
Horiz. %	66.68%	53.32%	31.80%	64.32%	62.75%	72.01%	100.00%	-
Tax	-3,705	-5,725	-11,201	-14,223	-11,467	-12,652	-17,128	-63.99%
YoY %	35.28%	48.89%	21.25%	-24.03%	9.37%	26.13%	-	-
Horiz. %	21.63%	33.42%	65.40%	83.04%	66.95%	73.87%	100.00%	-
NP	63,067	47,669	20,643	50,185	51,369	59,463	83,014	-16.75%
YoY %	32.30%	130.92%	-58.87%	-2.30%	-13.61%	-28.37%	-	-
Horiz. %	75.97%	57.42%	24.87%	60.45%	61.88%	71.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,923	43,252	12,763	39,598	41,410	50,513	71,497	-10.12%
YoY %	40.86%	238.89%	-67.77%	-4.38%	-18.02%	-29.35%	-	-
Horiz. %	85.21%	60.49%	17.85%	55.38%	57.92%	70.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.55%	10.72%	35.17%	22.08%	18.25%	17.54%	17.10%	-
YoY %	-48.23%	-69.52%	59.28%	20.99%	4.05%	2.57%	-	-
Horiz. %	32.46%	62.69%	205.67%	129.12%	106.73%	102.57%	100.00%	-
Total Cost	228,495	244,590	271,949	277,500	273,727	252,044	200,347	9.16%
YoY %	-6.58%	-10.06%	-2.00%	1.38%	8.60%	25.80%	-	-
Horiz. %	114.05%	122.08%	135.74%	138.51%	136.63%	125.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	918,112	454,861	880,966	830,339	890,879	268,130	679,083	22.29%
YoY %	101.84%	-48.37%	6.10%	-6.80%	232.26%	-60.52%	-	-
Horiz. %	135.20%	66.98%	129.73%	122.27%	131.19%	39.48%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	22,743	22,743	8,043	15,819	15,819	20,991	18,167	16.17%
YoY %	0.00%	182.77%	-49.16%	0.00%	-24.64%	15.54%	-	-
Horiz. %	125.19%	125.19%	44.27%	87.08%	87.08%	115.54%	100.00%	-
Div Payout %	37.33%	52.58%	63.03%	39.95%	38.20%	41.56%	25.41%	-
YoY %	-29.00%	-16.58%	57.77%	4.58%	-8.08%	63.56%	-	-
Horiz. %	146.91%	206.93%	248.05%	157.22%	150.33%	163.56%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	918,112	454,861	880,966	830,339	890,879	268,130	679,083	22.29%
YoY %	101.84%	-48.37%	6.10%	-6.80%	232.26%	-60.52%	-	-
Horiz. %	135.20%	66.98%	129.73%	122.27%	131.19%	39.48%	100.00%	-
NOSH	454,511	454,861	463,666	439,333	463,999	268,130	259,192	45.46%
YoY %	-0.08%	-1.90%	5.54%	-5.32%	73.05%	3.45%	-	-
Horiz. %	175.36%	175.49%	178.89%	169.50%	179.02%	103.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	21.63%	16.31%	7.06%	15.32%	15.80%	19.09%	29.30%	-
YoY %	32.62%	131.02%	-53.92%	-3.04%	-17.23%	-34.85%	-	-
Horiz. %	73.82%	55.67%	24.10%	52.29%	53.92%	65.15%	100.00%	-
ROE	6.64%	9.51%	1.45%	4.77%	4.65%	18.84%	10.53%	-
YoY %	-30.18%	555.86%	-69.60%	2.58%	-75.32%	78.92%	-	-
Horiz. %	63.06%	90.31%	13.77%	45.30%	44.16%	178.92%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	64.15	64.25	63.10	74.59	70.06	116.18	109.32	-29.93%
YoY %	-0.16%	1.82%	-15.40%	6.47%	-39.70%	6.28%	-	-
Horiz. %	58.68%	58.77%	57.72%	68.23%	64.09%	106.28%	100.00%	-
EPS	13.40	9.51	2.75	9.01	8.92	18.84	27.58	-38.22%
YoY %	40.90%	245.82%	-69.48%	1.01%	-52.65%	-31.69%	-	-
Horiz. %	48.59%	34.48%	9.97%	32.67%	32.34%	68.31%	100.00%	-
DPS	5.00	5.00	1.73	3.60	3.41	7.83	7.00	-20.11%
YoY %	0.00%	189.02%	-51.94%	5.57%	-56.45%	11.86%	-	-
Horiz. %	71.43%	71.43%	24.71%	51.43%	48.71%	111.86%	100.00%	-
NAPS	2.02	1.00	1.90	1.89	1.92	1.00	2.62	-15.93%
YoY %	102.00%	-47.37%	0.53%	-1.56%	92.00%	-61.83%	-	-
Horiz. %	77.10%	38.17%	72.52%	72.14%	73.28%	38.17%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 439,333
RPS	11.60	11.62	11.64	13.03	12.93	12.39	11.27	1.94%
YoY %	-0.17%	-0.17%	-10.67%	0.77%	4.36%	9.94%	-	-
Horiz. %	102.93%	103.11%	103.28%	115.62%	114.73%	109.94%	100.00%	-
EPS	2.42	1.72	0.51	1.57	1.65	2.01	2.84	-10.12%
YoY %	40.70%	237.25%	-67.52%	-4.85%	-17.91%	-29.23%	-	-
Horiz. %	85.21%	60.56%	17.96%	55.28%	58.10%	70.77%	100.00%	-
DPS	0.90	0.90	0.32	0.63	0.63	0.83	0.72	16.05%
YoY %	0.00%	181.25%	-49.21%	0.00%	-24.10%	15.28%	-	-
Horiz. %	125.00%	125.00%	44.44%	87.50%	87.50%	115.28%	100.00%	-
NAPS	0.3652	0.1809	0.3504	0.3303	0.3543	0.1066	0.2701	22.29%
YoY %	101.88%	-48.37%	6.09%	-6.77%	232.36%	-60.53%	-	-
Horiz. %	135.21%	66.98%	129.73%	122.29%	131.17%	39.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.10	1.03	1.03	1.09	0.95	0.99	1.20	-
P/RPS	1.71	1.60	1.63	1.46	1.36	0.85	1.10	34.23%
YoY %	6.87%	-1.84%	11.64%	7.35%	60.00%	-22.73%	-	-
Horiz. %	155.45%	145.45%	148.18%	132.73%	123.64%	77.27%	100.00%	-
P/EPS	8.21	10.83	37.42	12.09	10.64	5.26	4.35	52.78%
YoY %	-24.19%	-71.06%	209.51%	13.63%	102.28%	20.92%	-	-
Horiz. %	188.74%	248.97%	860.23%	277.93%	244.60%	120.92%	100.00%	-
EY	12.19	9.23	2.67	8.27	9.39	19.03	22.99	-34.51%
YoY %	32.07%	245.69%	-67.71%	-11.93%	-50.66%	-17.22%	-	-
Horiz. %	53.02%	40.15%	11.61%	35.97%	40.84%	82.78%	100.00%	-
DY	4.55	4.85	1.68	3.30	3.59	7.91	5.83	-15.24%
YoY %	-6.19%	188.69%	-49.09%	-8.08%	-54.61%	35.68%	-	-
Horiz. %	78.04%	83.19%	28.82%	56.60%	61.58%	135.68%	100.00%	-
P/NAPS	0.54	1.03	0.54	0.58	0.49	0.99	0.46	11.29%
YoY %	-47.57%	90.74%	-6.90%	18.37%	-50.51%	115.22%	-	-
Horiz. %	117.39%	223.91%	117.39%	126.09%	106.52%	215.22%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	21/02/11	23/11/10	24/08/10	19/05/10	23/02/10	18/11/09	-
Price	1.16	1.14	1.06	1.05	1.07	0.88	1.04	-
P/RPS	1.81	1.77	1.68	1.41	1.53	0.76	0.95	53.74%
YoY %	2.26%	5.36%	19.15%	-7.84%	101.32%	-20.00%	-	-
Horiz. %	190.53%	186.32%	176.84%	148.42%	161.05%	80.00%	100.00%	-
P/EPS	8.65	11.99	38.51	11.65	11.99	4.67	3.77	74.04%
YoY %	-27.86%	-68.87%	230.56%	-2.84%	156.75%	23.87%	-	-
Horiz. %	229.44%	318.04%	1,021.49%	309.02%	318.04%	123.87%	100.00%	-
EY	11.56	8.34	2.60	8.58	8.34	21.41	26.52	-42.53%
YoY %	38.61%	220.77%	-69.70%	2.88%	-61.05%	-19.27%	-	-
Horiz. %	43.59%	31.45%	9.80%	32.35%	31.45%	80.73%	100.00%	-
DY	4.31	4.39	1.64	3.43	3.19	8.90	6.73	-25.72%
YoY %	-1.82%	167.68%	-52.19%	7.52%	-64.16%	32.24%	-	-
Horiz. %	64.04%	65.23%	24.37%	50.97%	47.40%	132.24%	100.00%	-
P/NAPS	0.57	1.14	0.56	0.56	0.56	0.88	0.40	26.65%
YoY %	-50.00%	103.57%	0.00%	0.00%	-36.36%	120.00%	-	-
Horiz. %	142.50%	285.00%	140.00%	140.00%	140.00%	220.00%	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