[TROP] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	1,640,663	1,546,162	1,459,405	1,306,962	1,194,462	1,148,718	1,252,713	19.72%
YoY %	6.11%	5.94%	11.66%	9.42%	3.98%	-8.30%	-	-
Horiz. %	130.97%	123.43%	116.50%	104.33%	95.35%	91.70%	100.00%	-
PBT	222,567	178,696	167,979	181,963	303,947	285,846	297,085	-17.52%
YoY %	24.55%	6.38%	-7.69%	-40.13%	6.33%	-3.78%	-	-
Horiz. %	74.92%	60.15%	56.54%	61.25%	102.31%	96.22%	100.00%	-
Tax	-66,802	-52,217	-52,976	-63,094	-65,321	-47,536	-48,604	23.64%
YoY %	-27.93%	1.43%	16.04%	3.41%	-37.41%	2.20%	-	-
Horiz. %	137.44%	107.43%	109.00%	129.81%	134.39%	97.80%	100.00%	-
NP	155,765	126,479	115,003	118,869	238,626	238,310	248,481	-26.77%
YoY %	23.15%	9.98%	-3.25%	-50.19%	0.13%	-4.09%	-	-
Horiz. %	62.69%	50.90%	46.28%	47.84%	96.03%	95.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,419	124,427	112,539	112,360	229,346	219,195	223,302	-23.51%
YoY %	20.09%	10.56%	0.16%	-51.01%	4.63%	-1.84%	-	-
Horiz. %	66.91%	55.72%	50.40%	50.32%	102.71%	98.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.01%	29.22%	31.54%	34.67%	21.49%	16.63%	16.36%	-
YoY %	2.70%	-7.36%	-9.03%	61.33%	29.22%	1.65%	-	-
Horiz. %	183.44%	178.61%	192.79%	211.92%	131.36%	101.65%	100.00%	-
Total Cost	1,484,898	1,419,683	1,344,402	1,188,093	955,836	910,408	1,004,232	29.82%
YoY %	4.59%	5.60%	13.16%	24.30%	4.99%	-9.34%	-	-
Horiz. %	147.86%	141.37%	133.87%	118.31%	95.18%	90.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,221,417	2,867,748	3,126,514	3,123,173	3,143,292	3,106,238	3,110,226	2.37%
YoY %	12.33%	-8.28%	0.11%	-0.64%	1.19%	-0.13%	-	-
Horiz. %	103.58%	92.20%	100.52%	100.42%	101.06%	99.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	100,496	71,343	71,343	64,585	101,278	101,278	101,278	-0.51%
YoY %	40.86%	0.00%	10.46%	-36.23%	0.00%	0.00%	-	-
Horiz. %	99.23%	70.44%	70.44%	63.77%	100.00%	100.00%	100.00%	-
Div Payout %	67.26%	57.34%	63.39%	57.48%	44.16%	46.20%	45.36%	-
YoY %	17.30%	-9.54%	10.28%	30.16%	-4.42%	1.85%	-	-
Horiz. %	148.28%	126.41%	139.75%	126.72%	97.35%	101.85%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	3,221,417	2,867,748	3,126,514	3,123,173	3,143,292	3,106,238	3,110,226	2.37%
YoY %	12.33%	-8.28%	0.11%	-0.64%	1.19%	-0.13%	-	-
Horiz. %	103.58%	92.20%	100.52%	100.42%	101.06%	99.87%	100.00%	-
NOSH	1,465,761	1,433,874	1,447,466	1,426,106	1,448,521	1,444,761	1,446,616	0.88%
YoY %	2.22%	-0.94%	1.50%	-1.55%	0.26%	-0.13%	-	-
Horiz. %	101.32%	99.12%	100.06%	98.58%	100.13%	99.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	9.49%	8.18%	7.88%	9.10%	19.98%	20.75%	19.84%	-
YoY %	16.01%	3.81%	-13.41%	-54.45%	-3.71%	4.59%	-	-
Horiz. %	47.83%	41.23%	39.72%	45.87%	100.71%	104.59%	100.00%	-
ROE	4.64%	4.34%	3.60%	3.60%	7.30%	7.06%	7.18%	-
YoY %	6.91%	20.56%	0.00%	-50.68%	3.40%	-1.67%	-	-
Horiz. %	64.62%	60.45%	50.14%	50.14%	101.67%	98.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	112.55	107.83	102.23	91.65	82.46	79.51	86.60	19.11%
YoY %	4.38%	5.48%	11.54%	11.14%	3.71%	-8.19%	-	-
Horiz. %	129.97%	124.52%	118.05%	105.83%	95.22%	91.81%	100.00%	-
EPS	10.25	8.68	7.88	7.88	15.83	15.17	15.44	-23.91%
YoY %	18.09%	10.15%	0.00%	-50.22%	4.35%	-1.75%	-	-
Horiz. %	66.39%	56.22%	51.04%	51.04%	102.53%	98.25%	100.00%	-
DPS	6.89	5.00	5.00	4.50	7.00	7.00	7.00	-1.05%
YoY %	37.80%	0.00%	11.11%	-35.71%	0.00%	0.00%	-	-
Horiz. %	98.43%	71.43%	71.43%	64.29%	100.00%	100.00%	100.00%	-
NAPS	2.21	2.00	2.19	2.19	2.17	2.15	2.15	1.85%
YoY %	10.50%	-8.68%	0.00%	0.92%	0.93%	0.00%	-	-
Horiz. %	102.79%	93.02%	101.86%	101.86%	100.93%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,426,106
RPS	65.49	61.72	58.25	52.17	47.68	45.85	50.00	19.73%
YoY %	6.11%	5.96%	11.65%	9.42%	3.99%	-8.30%	-	-
Horiz. %	130.98%	123.44%	116.50%	104.34%	95.36%	91.70%	100.00%	-
EPS	5.96	4.97	4.49	4.49	9.15	8.75	8.91	-23.53%
YoY %	19.92%	10.69%	0.00%	-50.93%	4.57%	-1.80%	-	-
Horiz. %	66.89%	55.78%	50.39%	50.39%	102.69%	98.20%	100.00%	-
DPS	4.01	2.85	2.85	2.58	4.04	4.04	4.04	-0.49%
YoY %	40.70%	0.00%	10.47%	-36.14%	0.00%	0.00%	-	-
Horiz. %	99.26%	70.54%	70.54%	63.86%	100.00%	100.00%	100.00%	-
NAPS	1.2859	1.1447	1.248	1.2467	1.2547	1.2399	1.2415	2.37%
YoY %	12.34%	-8.28%	0.10%	-0.64%	1.19%	-0.13%	-	-
Horiz. %	103.58%	92.20%	100.52%	100.42%	101.06%	99.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.97	1.00	1.00	1.03	1.03	1.02	1.00	-
P/RPS	0.86	0.93	0.98	1.12	1.25	1.28	1.15	-17.62%
YoY %	-7.53%	-5.10%	-12.50%	-10.40%	-2.34%	11.30%	-	-
Horiz. %	74.78%	80.87%	85.22%	97.39%	108.70%	111.30%	100.00%	-
P/EPS	9.46	11.52	12.69	13.07	6.51	6.72	6.48	28.71%
YoY %	-17.88%	-9.22%	-2.91%	100.77%	-3.12%	3.70%	-	-
Horiz. %	145.99%	177.78%	195.83%	201.70%	100.46%	103.70%	100.00%	-
EY	10.57	8.68	7.88	7.65	15.37	14.87	15.44	-22.34%
YoY %	21.77%	10.15%	3.01%	-50.23%	3.36%	-3.69%	-	-
Horiz. %	68.46%	56.22%	51.04%	49.55%	99.55%	96.31%	100.00%	-
DY	7.11	5.00	5.00	4.37	6.80	6.86	7.00	1.04%
YoY %	42.20%	0.00%	14.42%	-35.74%	-0.87%	-2.00%	-	-
Horiz. %	101.57%	71.43%	71.43%	62.43%	97.14%	98.00%	100.00%	-
P/NAPS	0.44	0.50	0.46	0.47	0.47	0.47	0.47	-4.30%
YoY %	-12.00%	8.70%	-2.13%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.62%	106.38%	97.87%	100.00%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	26/05/17	27/02/17	24/11/16	25/08/16	19/05/16	19/02/16	-
Price	0.95	0.965	0.985	1.00	1.06	1.04	1.14	-
P/RPS	0.84	0.89	0.96	1.09	1.29	1.31	1.32	-26.03%
YoY %	-5.62%	-7.29%	-11.93%	-15.50%	-1.53%	-0.76%	-	-
Horiz. %	63.64%	67.42%	72.73%	82.58%	97.73%	99.24%	100.00%	-
P/EPS	9.27	11.12	12.50	12.69	6.69	6.85	7.39	16.32%
YoY %	-16.64%	-11.04%	-1.50%	89.69%	-2.34%	-7.31%	-	-
Horiz. %	125.44%	150.47%	169.15%	171.72%	90.53%	92.69%	100.00%	-
EY	10.79	8.99	8.00	7.88	14.94	14.59	13.54	-14.05%
YoY %	20.02%	12.38%	1.52%	-47.26%	2.40%	7.75%	-	-
Horiz. %	79.69%	66.40%	59.08%	58.20%	110.34%	107.75%	100.00%	-
DY	7.26	5.18	5.08	4.50	6.60	6.73	6.14	11.82%
YoY %	40.15%	1.97%	12.89%	-31.82%	-1.93%	9.61%	-	-
Horiz. %	118.24%	84.36%	82.74%	73.29%	107.49%	109.61%	100.00%	-
P/NAPS	0.43	0.48	0.45	0.46	0.49	0.48	0.53	-13.02%
YoY %	-10.42%	6.67%	-2.17%	-6.12%	2.08%	-9.43%	-	-
Horiz. %	81.13%	90.57%	84.91%	86.79%	92.45%	90.57%	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