[TROP] QoQ TTM Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	1,908,768	1,747,053	1,640,663	1,546,162	1,459,405	1,306,962	1,194,462	36.56%
YoY %	9.26%	6.48%	6.11%	5.94%	11.66%	9.42%	-	-
Horiz. %	159.80%	146.26%	137.36%	129.44%	122.18%	109.42%	100.00%	-
PBT	291,766	218,211	222,567	178,696	167,979	181,963	303,947	-2.68%
YoY %	33.71%	-1.96%	24.55%	6.38%	-7.69%	-40.13%	-	-
Horiz. %	95.99%	71.79%	73.23%	58.79%	55.27%	59.87%	100.00%	-
Tax	-91,778	-63,505	-66,802	-52,217	-52,976	-63,094	-65,321	25.36%
YoY %	-44.52%	4.94%	-27.93%	1.43%	16.04%	3.41%	-	-
Horiz. %	140.50%	97.22%	102.27%	79.94%	81.10%	96.59%	100.00%	-
NP	199,988	154,706	155,765	126,479	115,003	118,869	238,626	-11.08%
YoY %	29.27%	-0.68%	23.15%	9.98%	-3.25%	-50.19%	-	-
Horiz. %	83.81%	64.83%	65.28%	53.00%	48.19%	49.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,475	150,114	149,419	124,427	112,539	112,360	229,346	-11.61%
YoY %	26.89%	0.47%	20.09%	10.56%	0.16%	-51.01%	-	-
Horiz. %	83.05%	65.45%	65.15%	54.25%	49.07%	48.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.46%	29.10%	30.01%	29.22%	31.54%	34.67%	21.49%	-
YoY %	8.11%	-3.03%	2.70%	-7.36%	-9.03%	61.33%	-	-
Horiz. %	146.39%	135.41%	139.65%	135.97%	146.77%	161.33%	100.00%	-
Total Cost	1,708,780	1,592,347	1,484,898	1,419,683	1,344,402	1,188,093	955,836	47.14%
YoY %	7.31%	7.24%	4.59%	5.60%	13.16%	24.30%	-	-
Horiz. %	178.77%	166.59%	155.35%	148.53%	140.65%	124.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,301,337	3,245,233	3,221,417	2,867,748	3,126,514	3,123,173	3,143,292	3.31%
YoY %	1.73%	0.74%	12.33%	-8.28%	0.11%	-0.64%	-	-
Horiz. %	105.03%	103.24%	102.49%	91.23%	99.47%	99.36%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	58,389	94,080	100,496	71,343	71,343	64,585	101,278	-30.66%
YoY %	-37.94%	-6.38%	40.86%	0.00%	10.46%	-36.23%	-	-
Horiz. %	57.65%	92.89%	99.23%	70.44%	70.44%	63.77%	100.00%	-
Div Payout %	30.65%	62.67%	67.26%	57.34%	63.39%	57.48%	44.16%	-
YoY %	-51.09%	-6.82%	17.30%	-9.54%	10.28%	30.16%	-	-
Horiz. %	69.41%	141.92%	152.31%	129.85%	143.55%	130.16%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	3,301,337	3,245,233	3,221,417	2,867,748	3,126,514	3,123,173	3,143,292	3.31%
YoY %	1.73%	0.74%	12.33%	-8.28%	0.11%	-0.64%	-	-
Horiz. %	105.03%	103.24%	102.49%	91.23%	99.47%	99.36%	100.00%	-
NOSH	1,470,417	1,465,761	1,465,761	1,433,874	1,447,466	1,426,106	1,448,521	1.00%
YoY %	0.32%	0.00%	2.22%	-0.94%	1.50%	-1.55%	-	-
Horiz. %	101.51%	101.19%	101.19%	98.99%	99.93%	98.45%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	10.48%	8.86%	9.49%	8.18%	7.88%	9.10%	19.98%	-
YoY %	18.28%	-6.64%	16.01%	3.81%	-13.41%	-54.45%	-	-
Horiz. %	52.45%	44.34%	47.50%	40.94%	39.44%	45.55%	100.00%	-
ROE	5.77%	4.63%	4.64%	4.34%	3.60%	3.60%	7.30%	-
YoY %	24.62%	-0.22%	6.91%	20.56%	0.00%	-50.68%	-	-
Horiz. %	79.04%	63.42%	63.56%	59.45%	49.32%	49.32%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	130.67	119.51	112.55	107.83	102.23	91.65	82.46	35.80%
YoY %	9.34%	6.18%	4.38%	5.48%	11.54%	11.14%	-	-
Horiz. %	158.46%	144.93%	136.49%	130.77%	123.98%	111.14%	100.00%	-
EPS	13.04	10.27	10.25	8.68	7.88	7.88	15.83	-12.09%
YoY %	26.97%	0.20%	18.09%	10.15%	0.00%	-50.22%	-	-
Horiz. %	82.38%	64.88%	64.75%	54.83%	49.78%	49.78%	100.00%	-
DPS	4.00	6.44	6.89	5.00	5.00	4.50	7.00	-31.06%
YoY %	-37.89%	-6.53%	37.80%	0.00%	11.11%	-35.71%	-	-
Horiz. %	57.14%	92.00%	98.43%	71.43%	71.43%	64.29%	100.00%	-
NAPS	2.26	2.22	2.21	2.00	2.19	2.19	2.17	2.73%
YoY %	1.80%	0.45%	10.50%	-8.68%	0.00%	0.92%	-	-
Horiz. %	104.15%	102.30%	101.84%	92.17%	100.92%	100.92%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,465,761
RPS	76.19	69.74	65.49	61.72	58.25	52.17	47.68	36.56%
YoY %	9.25%	6.49%	6.11%	5.96%	11.65%	9.42%	-	-
Horiz. %	159.79%	146.27%	137.35%	129.45%	122.17%	109.42%	100.00%	-
EPS	7.60	5.99	5.96	4.97	4.49	4.49	9.15	-11.60%
YoY %	26.88%	0.50%	19.92%	10.69%	0.00%	-50.93%	-	-
Horiz. %	83.06%	65.46%	65.14%	54.32%	49.07%	49.07%	100.00%	-
DPS	2.33	3.76	4.01	2.85	2.85	2.58	4.04	-30.64%
YoY %	-38.03%	-6.23%	40.70%	0.00%	10.47%	-36.14%	-	-
Horiz. %	57.67%	93.07%	99.26%	70.54%	70.54%	63.86%	100.00%	-
NAPS	1.3178	1.2954	1.2859	1.1447	1.248	1.2467	1.2547	3.31%
YoY %	1.73%	0.74%	12.34%	-8.28%	0.10%	-0.64%	-	-
Horiz. %	105.03%	103.24%	102.49%	91.23%	99.47%	99.36%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.915	0.94	0.97	1.00	1.00	1.03	1.03	-
P/RPS	0.70	0.79	0.86	0.93	0.98	1.12	1.25	-31.98%
YoY %	-11.39%	-8.14%	-7.53%	-5.10%	-12.50%	-10.40%	-	-
Horiz. %	56.00%	63.20%	68.80%	74.40%	78.40%	89.60%	100.00%	-
P/EPS	7.02	9.15	9.46	11.52	12.69	13.07	6.51	5.14%
YoY %	-23.28%	-3.28%	-17.88%	-9.22%	-2.91%	100.77%	-	-
Horiz. %	107.83%	140.55%	145.31%	176.96%	194.93%	200.77%	100.00%	-
EY	14.25	10.92	10.57	8.68	7.88	7.65	15.37	-4.90%
YoY %	30.49%	3.31%	21.77%	10.15%	3.01%	-50.23%	-	-
Horiz. %	92.71%	71.05%	68.77%	56.47%	51.27%	49.77%	100.00%	-
DY	4.37	6.85	7.11	5.00	5.00	4.37	6.80	-25.46%
YoY %	-36.20%	-3.66%	42.20%	0.00%	14.42%	-35.74%	-	-
Horiz. %	64.26%	100.74%	104.56%	73.53%	73.53%	64.26%	100.00%	-
P/NAPS	0.40	0.42	0.44	0.50	0.46	0.47	0.47	-10.16%
YoY %	-4.76%	-4.55%	-12.00%	8.70%	-2.13%	0.00%	-	-
Horiz. %	85.11%	89.36%	93.62%	106.38%	97.87%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	30/11/17	29/08/17	26/05/17	27/02/17	24/11/16	25/08/16	-
Price	0.895	0.90	0.95	0.965	0.985	1.00	1.06	-
P/RPS	0.68	0.75	0.84	0.89	0.96	1.09	1.29	-34.66%
YoY %	-9.33%	-10.71%	-5.62%	-7.29%	-11.93%	-15.50%	-	-
Horiz. %	52.71%	58.14%	65.12%	68.99%	74.42%	84.50%	100.00%	-
P/EPS	6.86	8.76	9.27	11.12	12.50	12.69	6.69	1.68%
YoY %	-21.69%	-5.50%	-16.64%	-11.04%	-1.50%	89.69%	-	-
Horiz. %	102.54%	130.94%	138.57%	166.22%	186.85%	189.69%	100.00%	-
EY	14.57	11.41	10.79	8.99	8.00	7.88	14.94	-1.65%
YoY %	27.70%	5.75%	20.02%	12.38%	1.52%	-47.26%	-	-
Horiz. %	97.52%	76.37%	72.22%	60.17%	53.55%	52.74%	100.00%	-
DY	4.47	7.15	7.26	5.18	5.08	4.50	6.60	-22.82%
YoY %	-37.48%	-1.52%	40.15%	1.97%	12.89%	-31.82%	-	-
Horiz. %	67.73%	108.33%	110.00%	78.48%	76.97%	68.18%	100.00%	-
P/NAPS	0.40	0.41	0.43	0.48	0.45	0.46	0.49	-12.62%
YoY %	-2.44%	-4.65%	-10.42%	6.67%	-2.17%	-6.12%	-	-
Horiz. %	81.63%	83.67%	87.76%	97.96%	91.84%	93.88%	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