[TROP] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Cumulative Result
Revenue	1,120,354	1,635,471	1,908,768	1,459,405	1,252,714	1,758,845	1,475,503	-4.48%
YoY %	-31.50%	-14.32%	30.79%	16.50%	-28.78%	19.20%	-	-
Horiz. %	75.93%	110.84%	129.36%	98.91%	84.90%	119.20%	100.00%	-
PBT	383,089	320,231	291,766	168,053	297,088	411,619	503,648	-4.45%
YoY %	19.63%	9.76%	73.62%	-43.43%	-27.82%	-18.27%	-	-
Horiz. %	76.06%	63.58%	57.93%	33.37%	58.99%	81.73%	100.00%	-
Tax	-28,139	-140,400	-91,778	-53,052	-48,607	-28,538	-125,276	-22.02%
YoY %	79.96%	-52.98%	-73.00%	-9.14%	-70.32%	77.22%	-	-
Horiz. %	22.46%	112.07%	73.26%	42.35%	38.80%	22.78%	100.00%	-
NP	354,950	179,831	199,988	115,001	248,481	383,081	378,372	-1.05%
YoY %	97.38%	-10.08%	73.90%	-53.72%	-35.14%	1.24%	-	-
Horiz. %	93.81%	47.53%	52.85%	30.39%	65.67%	101.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,784	170,029	190,475	112,537	223,302	333,936	362,308	-1.25%
YoY %	97.49%	-10.73%	69.26%	-49.60%	-33.13%	-7.83%	-	-
Horiz. %	92.68%	46.93%	52.57%	31.06%	61.63%	92.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.35%	43.84%	31.46%	31.57%	16.36%	6.93%	24.87%	-
YoY %	-83.23%	39.35%	-0.35%	92.97%	136.08%	-72.14%	-	-
Horiz. %	29.55%	176.28%	126.50%	126.94%	65.78%	27.86%	100.00%	-
Total Cost	765,404	1,455,640	1,708,780	1,344,404	1,004,233	1,375,764	1,097,131	-5.82%
YoY %	-47.42%	-14.81%	27.10%	33.87%	-27.01%	25.40%	-	-
Horiz. %	69.76%	132.68%	155.75%	122.54%	91.53%	125.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,631,827	3,425,410	3,301,337	3,126,514	3,091,431	2,875,746	2,449,881	11.19%
YoY %	35.22%	3.76%	5.59%	1.13%	7.50%	17.38%	-	-
Horiz. %	189.06%	139.82%	134.75%	127.62%	126.19%	117.38%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	40,113	23,223	29,215	35,690	100,651	53,752	47,519	-2.78%
YoY %	72.73%	-20.51%	-18.14%	-64.54%	87.25%	13.12%	-	-
Horiz. %	84.41%	48.87%	61.48%	75.11%	211.81%	113.12%	100.00%	-
Div Payout %	11.95%	13.66%	15.34%	31.71%	45.07%	16.10%	13.12%	-
YoY %	-12.52%	-10.95%	-51.62%	-29.64%	179.94%	22.71%	-	-
Horiz. %	91.08%	104.12%	116.92%	241.69%	343.52%	122.71%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	4,631,827	3,425,410	3,301,337	3,126,514	3,091,431	2,875,746	2,449,881	11.19%
YoY %	35.22%	3.76%	5.59%	1.13%	7.50%	17.38%	-	-
Horiz. %	189.06%	139.82%	134.75%	127.62%	126.19%	117.38%	100.00%	-
NOSH	1,470,425	1,470,417	1,470,417	1,447,466	1,437,875	1,343,806	1,055,983	5.67%
YoY %	0.00%	0.00%	1.59%	0.67%	7.00%	27.26%	-	-
Horiz. %	139.25%	139.25%	139.25%	137.07%	136.16%	127.26%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	31.68%	11.00%	10.48%	7.88%	19.84%	21.78%	25.64%	-
YoY %	188.00%	4.96%	32.99%	-60.28%	-8.91%	-15.05%	-	-
Horiz. %	123.56%	42.90%	40.87%	30.73%	77.38%	84.95%	100.00%	-
ROE	7.25%	4.96%	5.77%	3.60%	7.22%	11.61%	14.79%	-
YoY %	46.17%	-14.04%	60.28%	-50.14%	-37.81%	-21.50%	-	-
Horiz. %	49.02%	33.54%	39.01%	24.34%	48.82%	78.50%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	77.64	112.68	130.67	102.23	87.12	130.89	139.73	-9.32%
YoY %	-31.10%	-13.77%	27.82%	17.34%	-33.44%	-6.33%	-	-
Horiz. %	55.56%	80.64%	93.52%	73.16%	62.35%	93.67%	100.00%	-
EPS	23.32	11.65	13.10	7.87	15.53	24.86	34.31	-6.22%
YoY %	100.17%	-11.07%	66.45%	-49.32%	-37.53%	-27.54%	-	-
Horiz. %	67.97%	33.96%	38.18%	22.94%	45.26%	72.46%	100.00%	-
DPS	2.78	1.60	2.00	2.50	7.00	4.00	4.50	-7.71%
YoY %	73.75%	-20.00%	-20.00%	-64.29%	75.00%	-11.11%	-	-
Horiz. %	61.78%	35.56%	44.44%	55.56%	155.56%	88.89%	100.00%	-
NAPS	3.21	2.36	2.26	2.19	2.15	2.14	2.32	5.55%
YoY %	36.02%	4.42%	3.20%	1.86%	0.47%	-7.76%	-	-
Horiz. %	138.36%	101.72%	97.41%	94.40%	92.67%	92.24%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,447,466
RPS	44.72	65.28	76.19	58.25	50.00	70.21	58.90	-4.48%
YoY %	-31.50%	-14.32%	30.80%	16.50%	-28.79%	19.20%	-	-
Horiz. %	75.93%	110.83%	129.35%	98.90%	84.89%	119.20%	100.00%	-
EPS	13.40	6.79	7.60	4.49	8.91	13.33	14.46	-1.26%
YoY %	97.35%	-10.66%	69.27%	-49.61%	-33.16%	-7.81%	-	-
Horiz. %	92.67%	46.96%	52.56%	31.05%	61.62%	92.19%	100.00%	-
DPS	1.60	0.93	1.17	1.42	4.02	2.15	1.90	-2.82%
YoY %	72.04%	-20.51%	-17.61%	-64.68%	86.98%	13.16%	-	-
Horiz. %	84.21%	48.95%	61.58%	74.74%	211.58%	113.16%	100.00%	-
NAPS	1.8489	1.3673	1.3178	1.248	1.234	1.1479	0.9779	11.19%
YoY %	35.22%	3.76%	5.59%	1.13%	7.50%	17.38%	-	-
Horiz. %	189.07%	139.82%	134.76%	127.62%	126.19%	117.38%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	0.935	0.89	0.915	1.00	1.00	1.06	1.22	-
P/RPS	1.20	0.79	0.70	0.98	1.15	0.81	0.87	5.50%
YoY %	51.90%	12.86%	-28.57%	-14.78%	41.98%	-6.90%	-	-
Horiz. %	137.93%	90.80%	80.46%	112.64%	132.18%	93.10%	100.00%	-
P/EPS	4.02	7.60	7.02	12.69	6.44	4.27	3.56	2.04%
YoY %	-47.11%	8.26%	-44.68%	97.05%	50.82%	19.94%	-	-
Horiz. %	112.92%	213.48%	197.19%	356.46%	180.90%	119.94%	100.00%	-
EY	24.89	13.16	14.25	7.88	15.53	23.44	28.12	-2.01%
YoY %	89.13%	-7.65%	80.84%	-49.26%	-33.75%	-16.64%	-	-
Horiz. %	88.51%	46.80%	50.68%	28.02%	55.23%	83.36%	100.00%	-
DY	2.97	1.80	2.19	2.50	7.00	3.77	3.69	-3.55%
YoY %	65.00%	-17.81%	-12.40%	-64.29%	85.68%	2.17%	-	-
Horiz. %	80.49%	48.78%	59.35%	67.75%	189.70%	102.17%	100.00%	-
P/NAPS	0.29	0.38	0.40	0.46	0.47	0.50	0.53	-9.55%
YoY %	-23.68%	-5.00%	-13.04%	-2.13%	-6.00%	-5.66%	-	-
Horiz. %	54.72%	71.70%	75.47%	86.79%	88.68%	94.34%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	26/02/19	28/02/18	27/02/17	19/02/16	11/02/15	20/02/14	-
Price	0.88	0.86	0.895	0.985	1.14	1.04	1.30	-
P/RPS	1.13	0.76	0.68	0.96	1.31	0.79	0.93	3.29%
YoY %	48.68%	11.76%	-29.17%	-26.72%	65.82%	-15.05%	-	-
Horiz. %	121.51%	81.72%	73.12%	103.23%	140.86%	84.95%	100.00%	-
P/EPS	3.78	7.34	6.86	12.50	7.34	4.19	3.79	-0.04%
YoY %	-48.50%	7.00%	-45.12%	70.30%	75.18%	10.55%	-	-
Horiz. %	99.74%	193.67%	181.00%	329.82%	193.67%	110.55%	100.00%	-
EY	26.44	13.62	14.57	8.00	13.62	23.89	26.39	0.03%
YoY %	94.13%	-6.52%	82.12%	-41.26%	-42.99%	-9.47%	-	-
Horiz. %	100.19%	51.61%	55.21%	30.31%	51.61%	90.53%	100.00%	-
DY	3.16	1.86	2.23	2.54	6.14	3.85	3.46	-1.49%
YoY %	69.89%	-16.59%	-12.20%	-58.63%	59.48%	11.27%	-	-
Horiz. %	91.33%	53.76%	64.45%	73.41%	177.46%	111.27%	100.00%	-
P/NAPS	0.27	0.36	0.40	0.45	0.53	0.49	0.56	-11.44%
YoY %	-25.00%	-10.00%	-11.11%	-15.09%	8.16%	-12.50%	-	-
Horiz. %	48.21%	64.29%	71.43%	80.36%	94.64%	87.50%	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