[TROP] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	327,685	273,386	239,011	203,336	225,832	278,379	134,537	15.98%
YoY %	19.86%	14.38%	17.54%	-9.96%	-18.88%	106.92%	-	-
Horiz. %	243.56%	203.21%	177.65%	151.14%	167.86%	206.92%	100.00%	-
PBT	64,408	78,338	68,507	64,208	49,563	69,051	43,235	6.86%
YoY %	-17.78%	14.35%	6.70%	29.55%	-28.22%	59.71%	-	-
Horiz. %	148.97%	181.19%	158.45%	148.51%	114.64%	159.71%	100.00%	-
Tax	-14,223	-24,470	-16,797	-17,532	-21,060	-21,441	-16,055	-1.99%
YoY %	41.88%	-45.68%	4.19%	16.75%	1.78%	-33.55%	-	-
Horiz. %	88.59%	152.41%	104.62%	109.20%	131.17%	133.55%	100.00%	-
NP	50,185	53,868	51,710	46,676	28,503	47,610	27,180	10.75%
YoY %	-6.84%	4.17%	10.78%	63.76%	-40.13%	75.17%	-	-
Horiz. %	184.64%	198.19%	190.25%	171.73%	104.87%	175.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,598	40,470	41,200	42,975	22,897	43,473	27,180	6.46%
YoY %	-2.15%	-1.77%	-4.13%	87.69%	-47.33%	59.94%	-	-
Horiz. %	145.69%	148.90%	151.58%	158.11%	84.24%	159.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	31.24%	24.52%	27.31%	42.49%	31.05%	37.13%	-
YoY %	-29.32%	27.41%	-10.22%	-35.73%	36.84%	-16.37%	-	-
Horiz. %	59.47%	84.14%	66.04%	73.55%	114.44%	83.63%	100.00%	-
Total Cost	277,500	219,518	187,301	156,660	197,329	230,769	107,357	17.14%
YoY %	26.41%	17.20%	19.56%	-20.61%	-14.49%	114.95%	-	-
Horiz. %	258.48%	204.47%	174.47%	145.92%	183.81%	214.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	830,339	654,117	610,322	583,076	532,386	511,988	471,973	9.86%
YoY %	26.94%	7.18%	4.67%	9.52%	3.98%	8.48%	-	-
Horiz. %	175.93%	138.59%	129.31%	123.54%	112.80%	108.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	15,819	10,392	10,365	10,307	10,560	7,818	-	-
YoY %	52.22%	0.26%	0.56%	-2.40%	35.07%	0.00%	-	-
Horiz. %	202.34%	132.92%	132.58%	131.84%	135.07%	100.00%	-	-
Div Payout %	39.95%	25.68%	25.16%	23.98%	46.12%	17.99%	-	-
YoY %	55.57%	2.07%	4.92%	-48.01%	156.36%	0.00%	-	-
Horiz. %	222.07%	142.75%	139.86%	133.30%	256.36%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	830,339	654,117	610,322	583,076	532,386	511,988	471,973	9.86%
YoY %	26.94%	7.18%	4.67%	9.52%	3.98%	8.48%	-	-
Horiz. %	175.93%	138.59%	129.31%	123.54%	112.80%	108.48%	100.00%	-
NOSH	439,333	261,647	258,611	262,647	262,259	261,218	260,758	9.07%
YoY %	67.91%	1.17%	-1.54%	0.15%	0.40%	0.18%	-	-
Horiz. %	168.48%	100.34%	99.18%	100.72%	100.58%	100.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	15.32%	19.70%	21.63%	22.96%	12.62%	17.10%	20.20%	-
YoY %	-22.23%	-8.92%	-5.79%	81.93%	-26.20%	-15.35%	-	-
Horiz. %	75.84%	97.52%	107.08%	113.66%	62.48%	84.65%	100.00%	-
ROE	4.77%	6.19%	6.75%	7.37%	4.30%	8.49%	5.76%	-
YoY %	-22.94%	-8.30%	-8.41%	71.40%	-49.35%	47.40%	-	-
Horiz. %	82.81%	107.47%	117.19%	127.95%	74.65%	147.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	74.59	104.49	92.42	77.42	86.11	106.57	51.59	6.33%
YoY %	-28.62%	13.06%	19.37%	-10.09%	-19.20%	106.57%	-	-
Horiz. %	144.58%	202.54%	179.14%	150.07%	166.91%	206.57%	100.00%	-
EPS	9.01	15.47	15.93	16.36	8.73	16.64	10.42	-2.39%
YoY %	-41.76%	-2.89%	-2.63%	87.40%	-47.54%	59.69%	-	-
Horiz. %	86.47%	148.46%	152.88%	157.01%	83.78%	159.69%	100.00%	-
DPS	3.60	3.97	4.00	4.00	4.03	3.00	0.00	-
YoY %	-9.32%	-0.75%	0.00%	-0.74%	34.33%	0.00%	-	-
Horiz. %	120.00%	132.33%	133.33%	133.33%	134.33%	100.00%	-	-
NAPS	1.89	2.50	2.36	2.22	2.03	1.96	1.81	0.72%
YoY %	-24.40%	5.93%	6.31%	9.36%	3.57%	8.29%	-	-
Horiz. %	104.42%	138.12%	130.39%	122.65%	112.15%	108.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 262,647
RPS	14.26	11.90	10.40	8.85	9.83	12.11	5.85	16.00%
YoY %	19.83%	14.42%	17.51%	-9.97%	-18.83%	107.01%	-	-
Horiz. %	243.76%	203.42%	177.78%	151.28%	168.03%	207.01%	100.00%	-
EPS	1.72	1.76	1.79	1.87	1.00	1.89	1.18	6.47%
YoY %	-2.27%	-1.68%	-4.28%	87.00%	-47.09%	60.17%	-	-
Horiz. %	145.76%	149.15%	151.69%	158.47%	84.75%	160.17%	100.00%	-
DPS	0.69	0.45	0.45	0.45	0.46	0.34	0.00	-
YoY %	53.33%	0.00%	0.00%	-2.17%	35.29%	0.00%	-	-
Horiz. %	202.94%	132.35%	132.35%	132.35%	135.29%	100.00%	-	-
NAPS	0.3613	0.2847	0.2656	0.2537	0.2317	0.2228	0.2054	9.86%
YoY %	26.91%	7.19%	4.69%	9.50%	3.99%	8.47%	-	-
Horiz. %	175.90%	138.61%	129.31%	123.52%	112.80%	108.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.09	1.01	1.12	1.25	0.78	0.75	0.87	-
P/RPS	1.46	0.97	1.21	1.61	0.91	0.70	1.69	-2.40%
YoY %	50.52%	-19.83%	-24.84%	76.92%	30.00%	-58.58%	-	-
Horiz. %	86.39%	57.40%	71.60%	95.27%	53.85%	41.42%	100.00%	-
P/EPS	12.09	6.53	7.03	7.64	8.93	4.51	8.35	6.35%
YoY %	85.15%	-7.11%	-7.98%	-14.45%	98.00%	-45.99%	-	-
Horiz. %	144.79%	78.20%	84.19%	91.50%	106.95%	54.01%	100.00%	-
EY	8.27	15.31	14.22	13.09	11.19	22.19	11.98	-5.98%
YoY %	-45.98%	7.67%	8.63%	16.98%	-49.57%	85.23%	-	-
Horiz. %	69.03%	127.80%	118.70%	109.27%	93.41%	185.23%	100.00%	-
DY	3.30	3.93	3.57	3.20	5.16	4.00	0.00	-
YoY %	-16.03%	10.08%	11.56%	-37.98%	29.00%	0.00%	-	-
Horiz. %	82.50%	98.25%	89.25%	80.00%	129.00%	100.00%	-	-
P/NAPS	0.58	0.40	0.47	0.56	0.38	0.38	0.48	3.20%
YoY %	45.00%	-14.89%	-16.07%	47.37%	0.00%	-20.83%	-	-
Horiz. %	120.83%	83.33%	97.92%	116.67%	79.17%	79.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	26/08/09	25/08/08	13/08/07	16/08/06	17/08/05	19/08/04	-
Price	1.05	1.14	1.10	1.40	0.74	0.77	0.87	-
P/RPS	1.41	1.09	1.19	1.81	0.86	0.72	1.69	-2.97%
YoY %	29.36%	-8.40%	-34.25%	110.47%	19.44%	-57.40%	-	-
Horiz. %	83.43%	64.50%	70.41%	107.10%	50.89%	42.60%	100.00%	-
P/EPS	11.65	7.37	6.90	8.56	8.48	4.63	8.35	5.70%
YoY %	58.07%	6.81%	-19.39%	0.94%	83.15%	-44.55%	-	-
Horiz. %	139.52%	88.26%	82.63%	102.51%	101.56%	55.45%	100.00%	-
EY	8.58	13.57	14.48	11.69	11.80	21.61	11.98	-5.40%
YoY %	-36.77%	-6.28%	23.87%	-0.93%	-45.40%	80.38%	-	-
Horiz. %	71.62%	113.27%	120.87%	97.58%	98.50%	180.38%	100.00%	-
DY	3.43	3.48	3.64	2.86	5.44	3.90	0.00	-
YoY %	-1.44%	-4.40%	27.27%	-47.43%	39.49%	0.00%	-	-
Horiz. %	87.95%	89.23%	93.33%	73.33%	139.49%	100.00%	-	-
P/NAPS	0.56	0.46	0.47	0.63	0.36	0.39	0.48	2.60%
YoY %	21.74%	-2.13%	-25.40%	75.00%	-7.69%	-18.75%	-	-
Horiz. %	116.67%	95.83%	97.92%	131.25%	75.00%	81.25%	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