[TROP] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,062,832	481,795	292,499	327,685	273,386	239,011	203,336	31.70%
YoY %	120.60%	64.72%	-10.74%	19.86%	14.38%	17.54%	-	-
Horiz. %	522.70%	236.95%	143.85%	161.15%	134.45%	117.54%	100.00%	-
PBT	274,385	133,538	83,443	64,408	78,338	68,507	64,208	27.35%
YoY %	105.47%	60.03%	29.55%	-17.78%	14.35%	6.70%	-	-
Horiz. %	427.34%	207.98%	129.96%	100.31%	122.01%	106.70%	100.00%	-
Tax	-62,867	-32,049	-2,251	-14,223	-24,470	-16,797	-17,532	23.69%
YoY %	-96.16%	-1,323.77%	84.17%	41.88%	-45.68%	4.19%	-	-
Horiz. %	358.58%	182.80%	12.84%	81.13%	139.57%	95.81%	100.00%	-
NP	211,518	101,489	81,192	50,185	53,868	51,710	46,676	28.61%
YoY %	108.41%	25.00%	61.79%	-6.84%	4.17%	10.78%	-	-
Horiz. %	453.16%	217.43%	173.95%	107.52%	115.41%	110.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,030	89,283	79,044	39,598	40,470	41,200	42,975	29.39%
YoY %	126.28%	12.95%	99.62%	-2.15%	-1.77%	-4.13%	-	-
Horiz. %	470.11%	207.76%	183.93%	92.14%	94.17%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	24.00%	2.70%	22.08%	31.24%	24.52%	27.31%	-
YoY %	-4.54%	788.89%	-87.77%	-29.32%	27.41%	-10.22%	-	-
Horiz. %	83.89%	87.88%	9.89%	80.85%	114.39%	89.78%	100.00%	-
Total Cost	851,314	380,306	211,307	277,500	219,518	187,301	156,660	32.55%
YoY %	123.85%	79.98%	-23.85%	26.41%	17.20%	19.56%	-	-
Horiz. %	543.42%	242.76%	134.88%	177.14%	140.12%	119.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,178,737	1,074,401	937,706	830,339	654,117	610,322	583,076	24.54%
YoY %	102.79%	14.58%	12.93%	26.94%	7.18%	4.67%	-	-
Horiz. %	373.66%	184.26%	160.82%	142.41%	112.18%	104.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	46,368	13,721	22,743	15,819	10,392	10,365	10,307	28.45%
YoY %	237.93%	-39.67%	43.77%	52.22%	0.26%	0.56%	-	-
Horiz. %	449.87%	133.12%	220.66%	153.48%	100.82%	100.56%	100.00%	-
Div Payout %	22.95%	15.37%	28.77%	39.95%	25.68%	25.16%	23.98%	-
YoY %	49.32%	-46.58%	-27.98%	55.57%	2.07%	4.92%	-	-
Horiz. %	95.70%	64.10%	119.97%	166.60%	107.09%	104.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	2,178,737	1,074,401	937,706	830,339	654,117	610,322	583,076	24.54%
YoY %	102.79%	14.58%	12.93%	26.94%	7.18%	4.67%	-	-
Horiz. %	373.66%	184.26%	160.82%	142.41%	112.18%	104.67%	100.00%	-
NOSH	889,280	461,116	455,197	439,333	261,647	258,611	262,647	22.51%
YoY %	92.85%	1.30%	3.61%	67.91%	1.17%	-1.54%	-	-
Horiz. %	338.58%	175.56%	173.31%	167.27%	99.62%	98.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	19.90%	21.06%	27.76%	15.32%	19.70%	21.63%	22.96%	-
YoY %	-5.51%	-24.14%	81.20%	-22.23%	-8.92%	-5.79%	-	-
Horiz. %	86.67%	91.72%	120.91%	66.72%	85.80%	94.21%	100.00%	-
ROE	9.27%	8.31%	8.43%	4.77%	6.19%	6.75%	7.37%	-
YoY %	11.55%	-1.42%	76.73%	-22.94%	-8.30%	-8.41%	-	-
Horiz. %	125.78%	112.75%	114.38%	64.72%	83.99%	91.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	119.52	104.48	64.26	74.59	104.49	92.42	77.42	7.49%
YoY %	14.40%	62.59%	-13.85%	-28.62%	13.06%	19.37%	-	-
Horiz. %	154.38%	134.95%	83.00%	96.34%	134.97%	119.37%	100.00%	-
EPS	22.72	19.36	17.36	9.01	15.47	15.93	16.36	5.62%
YoY %	17.36%	11.52%	92.67%	-41.76%	-2.89%	-2.63%	-	-
Horiz. %	138.88%	118.34%	106.11%	55.07%	94.56%	97.37%	100.00%	-
DPS	5.21	3.00	5.00	3.60	3.97	4.00	4.00	4.49%
YoY %	73.67%	-40.00%	38.89%	-9.32%	-0.75%	0.00%	-	-
Horiz. %	130.25%	75.00%	125.00%	90.00%	99.25%	100.00%	100.00%	-
NAPS	2.45	2.33	2.06	1.89	2.50	2.36	2.22	1.65%
YoY %	5.15%	13.11%	8.99%	-24.40%	5.93%	6.31%	-	-
Horiz. %	110.36%	104.95%	92.79%	85.14%	112.61%	106.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 439,333
RPS	42.42	19.23	11.68	13.08	10.91	9.54	8.12	31.69%
YoY %	120.59%	64.64%	-10.70%	19.89%	14.36%	17.49%	-	-
Horiz. %	522.41%	236.82%	143.84%	161.08%	134.36%	117.49%	100.00%	-
EPS	8.06	3.56	3.16	1.58	1.62	1.64	1.72	29.32%
YoY %	126.40%	12.66%	100.00%	-2.47%	-1.22%	-4.65%	-	-
Horiz. %	468.60%	206.98%	183.72%	91.86%	94.19%	95.35%	100.00%	-
DPS	1.85	0.55	0.91	0.63	0.41	0.41	0.41	28.51%
YoY %	236.36%	-39.56%	44.44%	53.66%	0.00%	0.00%	-	-
Horiz. %	451.22%	134.15%	221.95%	153.66%	100.00%	100.00%	100.00%	-
NAPS	0.8697	0.4289	0.3743	0.3314	0.2611	0.2436	0.2327	24.54%
YoY %	102.77%	14.59%	12.95%	26.92%	7.18%	4.68%	-	-
Horiz. %	373.74%	184.31%	160.85%	142.42%	112.20%	104.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.89	1.15	1.56	1.09	1.01	1.12	1.25	-
P/RPS	1.58	1.10	2.43	1.46	0.97	1.21	1.61	-0.31%
YoY %	43.64%	-54.73%	66.44%	50.52%	-19.83%	-24.84%	-	-
Horiz. %	98.14%	68.32%	150.93%	90.68%	60.25%	75.16%	100.00%	-
P/EPS	8.32	5.94	8.98	12.09	6.53	7.03	7.64	1.42%
YoY %	40.07%	-33.85%	-25.72%	85.15%	-7.11%	-7.98%	-	-
Horiz. %	108.90%	77.75%	117.54%	158.25%	85.47%	92.02%	100.00%	-
EY	12.02	16.84	11.13	8.27	15.31	14.22	13.09	-1.40%
YoY %	-28.62%	51.30%	34.58%	-45.98%	7.67%	8.63%	-	-
Horiz. %	91.83%	128.65%	85.03%	63.18%	116.96%	108.63%	100.00%	-
DY	2.76	2.61	3.21	3.30	3.93	3.57	3.20	-2.43%
YoY %	5.75%	-18.69%	-2.73%	-16.03%	10.08%	11.56%	-	-
Horiz. %	86.25%	81.56%	100.31%	103.12%	122.81%	111.56%	100.00%	-
P/NAPS	0.77	0.49	0.76	0.58	0.40	0.47	0.56	5.44%
YoY %	57.14%	-35.53%	31.03%	45.00%	-14.89%	-16.07%	-	-
Horiz. %	137.50%	87.50%	135.71%	103.57%	71.43%	83.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	30/11/12	25/08/11	24/08/10	26/08/09	25/08/08	13/08/07	-
Price	1.66	1.04	1.47	1.05	1.14	1.10	1.40	-
P/RPS	1.39	1.00	2.29	1.41	1.09	1.19	1.81	-4.30%
YoY %	39.00%	-56.33%	62.41%	29.36%	-8.40%	-34.25%	-	-
Horiz. %	76.80%	55.25%	126.52%	77.90%	60.22%	65.75%	100.00%	-
P/EPS	7.31	5.37	8.47	11.65	7.37	6.90	8.56	-2.59%
YoY %	36.13%	-36.60%	-27.30%	58.07%	6.81%	-19.39%	-	-
Horiz. %	85.40%	62.73%	98.95%	136.10%	86.10%	80.61%	100.00%	-
EY	13.69	18.62	11.81	8.58	13.57	14.48	11.69	2.66%
YoY %	-26.48%	57.66%	37.65%	-36.77%	-6.28%	23.87%	-	-
Horiz. %	117.11%	159.28%	101.03%	73.40%	116.08%	123.87%	100.00%	-
DY	3.14	2.88	3.40	3.43	3.48	3.64	2.86	1.56%
YoY %	9.03%	-15.29%	-0.87%	-1.44%	-4.40%	27.27%	-	-
Horiz. %	109.79%	100.70%	118.88%	119.93%	121.68%	127.27%	100.00%	-
P/NAPS	0.68	0.45	0.71	0.56	0.46	0.47	0.63	1.27%
YoY %	51.11%	-36.62%	26.79%	21.74%	-2.13%	-25.40%	-	-
Horiz. %	107.94%	71.43%	112.70%	88.89%	73.02%	74.60%	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