[TROP] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	292,592	327,685	325,096	311,507	283,361	273,386	240,935	13.81%
YoY %	-10.71%	0.80%	4.36%	9.93%	3.65%	13.47%	-	-
Horiz. %	121.44%	136.01%	134.93%	129.29%	117.61%	113.47%	100.00%	-
PBT	31,844	64,408	62,836	72,115	100,142	78,338	84,345	-47.73%
YoY %	-50.56%	2.50%	-12.87%	-27.99%	27.83%	-7.12%	-	-
Horiz. %	37.75%	76.36%	74.50%	85.50%	118.73%	92.88%	100.00%	-
Tax	-11,201	-14,223	-11,467	-12,652	-17,128	-24,470	-27,137	-44.53%
YoY %	21.25%	-24.03%	9.37%	26.13%	30.00%	9.83%	-	-
Horiz. %	41.28%	52.41%	42.26%	46.62%	63.12%	90.17%	100.00%	-
NP	20,643	50,185	51,369	59,463	83,014	53,868	57,208	-49.28%
YoY %	-58.87%	-2.30%	-13.61%	-28.37%	54.11%	-5.84%	-	-
Horiz. %	36.08%	87.72%	89.79%	103.94%	145.11%	94.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,763	39,598	41,410	50,513	71,497	40,470	40,677	-53.79%
YoY %	-67.77%	-4.38%	-18.02%	-29.35%	76.67%	-0.51%	-	-
Horiz. %	31.38%	97.35%	101.80%	124.18%	175.77%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.17%	22.08%	18.25%	17.54%	17.10%	31.24%	32.17%	-
YoY %	59.28%	20.99%	4.05%	2.57%	-45.26%	-2.89%	-	-
Horiz. %	109.33%	68.64%	56.73%	54.52%	53.16%	97.11%	100.00%	-
Total Cost	271,949	277,500	273,727	252,044	200,347	219,518	183,727	29.84%
YoY %	-2.00%	1.38%	8.60%	25.80%	-8.73%	19.48%	-	-
Horiz. %	148.02%	151.04%	148.99%	137.18%	109.05%	119.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,966	830,339	890,879	268,130	679,083	654,117	641,247	23.55%
YoY %	6.10%	-6.80%	232.26%	-60.52%	3.82%	2.01%	-	-
Horiz. %	137.38%	129.49%	138.93%	41.81%	105.90%	102.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	8,043	15,819	15,819	20,991	18,167	10,392	10,392	-15.68%
YoY %	-49.16%	0.00%	-24.64%	15.54%	74.82%	0.00%	-	-
Horiz. %	77.40%	152.22%	152.22%	201.99%	174.82%	100.00%	100.00%	-
Div Payout %	63.03%	39.95%	38.20%	41.56%	25.41%	25.68%	25.55%	-
YoY %	57.77%	4.58%	-8.08%	63.56%	-1.05%	0.51%	-	-
Horiz. %	246.69%	156.36%	149.51%	162.66%	99.45%	100.51%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	880,966	830,339	890,879	268,130	679,083	654,117	641,247	23.55%
YoY %	6.10%	-6.80%	232.26%	-60.52%	3.82%	2.01%	-	-
Horiz. %	137.38%	129.49%	138.93%	41.81%	105.90%	102.01%	100.00%	-
NOSH	463,666	439,333	463,999	268,130	259,192	261,647	258,567	47.54%
YoY %	5.54%	-5.32%	73.05%	3.45%	-0.94%	1.19%	-	-
Horiz. %	179.32%	169.91%	179.45%	103.70%	100.24%	101.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.06%	15.32%	15.80%	19.09%	29.30%	19.70%	23.74%	-
YoY %	-53.92%	-3.04%	-17.23%	-34.85%	48.73%	-17.02%	-	-
Horiz. %	29.74%	64.53%	66.55%	80.41%	123.42%	82.98%	100.00%	-
ROE	1.45%	4.77%	4.65%	18.84%	10.53%	6.19%	6.34%	-
YoY %	-69.60%	2.58%	-75.32%	78.92%	70.11%	-2.37%	-	-
Horiz. %	22.87%	75.24%	73.34%	297.16%	166.09%	97.63%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	63.10	74.59	70.06	116.18	109.32	104.49	93.18	-22.86%
YoY %	-15.40%	6.47%	-39.70%	6.28%	4.62%	12.14%	-	-
Horiz. %	67.72%	80.05%	75.19%	124.68%	117.32%	112.14%	100.00%	-
EPS	2.75	9.01	8.92	18.84	27.58	15.47	15.73	-68.70%
YoY %	-69.48%	1.01%	-52.65%	-31.69%	78.28%	-1.65%	-	-
Horiz. %	17.48%	57.28%	56.71%	119.77%	175.33%	98.35%	100.00%	-
DPS	1.73	3.60	3.41	7.83	7.00	3.97	4.02	-42.97%
YoY %	-51.94%	5.57%	-56.45%	11.86%	76.32%	-1.24%	-	-
Horiz. %	43.03%	89.55%	84.83%	194.78%	174.13%	98.76%	100.00%	-
NAPS	1.90	1.89	1.92	1.00	2.62	2.50	2.48	-16.25%
YoY %	0.53%	-1.56%	92.00%	-61.83%	4.80%	0.81%	-	-
Horiz. %	76.61%	76.21%	77.42%	40.32%	105.65%	100.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 268,130
RPS	12.73	14.26	14.15	13.56	12.33	11.90	10.48	13.83%
YoY %	-10.73%	0.78%	4.35%	9.98%	3.61%	13.55%	-	-
Horiz. %	121.47%	136.07%	135.02%	129.39%	117.65%	113.55%	100.00%	-
EPS	0.56	1.72	1.80	2.20	3.11	1.76	1.77	-53.53%
YoY %	-67.44%	-4.44%	-18.18%	-29.26%	76.70%	-0.56%	-	-
Horiz. %	31.64%	97.18%	101.69%	124.29%	175.71%	99.44%	100.00%	-
DPS	0.35	0.69	0.69	0.91	0.79	0.45	0.45	-15.41%
YoY %	-49.28%	0.00%	-24.18%	15.19%	75.56%	0.00%	-	-
Horiz. %	77.78%	153.33%	153.33%	202.22%	175.56%	100.00%	100.00%	-
NAPS	0.3834	0.3613	0.3877	0.1167	0.2955	0.2847	0.2791	23.55%
YoY %	6.12%	-6.81%	232.22%	-60.51%	3.79%	2.01%	-	-
Horiz. %	137.37%	129.45%	138.91%	41.81%	105.88%	102.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.03	1.09	0.95	0.99	1.20	1.01	0.88	-
P/RPS	1.63	1.46	1.36	0.85	1.10	0.97	0.94	44.28%
YoY %	11.64%	7.35%	60.00%	-22.73%	13.40%	3.19%	-	-
Horiz. %	173.40%	155.32%	144.68%	90.43%	117.02%	103.19%	100.00%	-
P/EPS	37.42	12.09	10.64	5.26	4.35	6.53	5.59	254.77%
YoY %	209.51%	13.63%	102.28%	20.92%	-33.38%	16.82%	-	-
Horiz. %	669.41%	216.28%	190.34%	94.10%	77.82%	116.82%	100.00%	-
EY	2.67	8.27	9.39	19.03	22.99	15.31	17.88	-71.82%
YoY %	-67.71%	-11.93%	-50.66%	-17.22%	50.16%	-14.37%	-	-
Horiz. %	14.93%	46.25%	52.52%	106.43%	128.58%	85.63%	100.00%	-
DY	1.68	3.30	3.59	7.91	5.83	3.93	4.57	-48.65%
YoY %	-49.09%	-8.08%	-54.61%	35.68%	48.35%	-14.00%	-	-
Horiz. %	36.76%	72.21%	78.56%	173.09%	127.57%	86.00%	100.00%	-
P/NAPS	0.54	0.58	0.49	0.99	0.46	0.40	0.35	33.48%
YoY %	-6.90%	18.37%	-50.51%	115.22%	15.00%	14.29%	-	-
Horiz. %	154.29%	165.71%	140.00%	282.86%	131.43%	114.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	24/08/10	19/05/10	23/02/10	18/11/09	26/08/09	21/05/09	-
Price	1.06	1.05	1.07	0.88	1.04	1.14	1.02	-
P/RPS	1.68	1.41	1.53	0.76	0.95	1.09	1.09	33.39%
YoY %	19.15%	-7.84%	101.32%	-20.00%	-12.84%	0.00%	-	-
Horiz. %	154.13%	129.36%	140.37%	69.72%	87.16%	100.00%	100.00%	-
P/EPS	38.51	11.65	11.99	4.67	3.77	7.37	6.48	227.73%
YoY %	230.56%	-2.84%	156.75%	23.87%	-48.85%	13.73%	-	-
Horiz. %	594.29%	179.78%	185.03%	72.07%	58.18%	113.73%	100.00%	-
EY	2.60	8.58	8.34	21.41	26.52	13.57	15.42	-69.44%
YoY %	-69.70%	2.88%	-61.05%	-19.27%	95.43%	-12.00%	-	-
Horiz. %	16.86%	55.64%	54.09%	138.85%	171.98%	88.00%	100.00%	-
DY	1.64	3.43	3.19	8.90	6.73	3.48	3.94	-44.22%
YoY %	-52.19%	7.52%	-64.16%	32.24%	93.39%	-11.68%	-	-
Horiz. %	41.62%	87.06%	80.96%	225.89%	170.81%	88.32%	100.00%	-
P/NAPS	0.56	0.56	0.56	0.88	0.40	0.46	0.41	23.07%
YoY %	0.00%	0.00%	-36.36%	120.00%	-13.04%	12.20%	-	-
Horiz. %	136.59%	136.59%	136.59%	214.63%	97.56%	112.20%	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