[TROP] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,907,942	1,362,277	1,062,832	481,795	292,499	327,685	273,386	38.21%
YoY %	40.06%	28.17%	120.60%	64.72%	-10.74%	19.86%	-	-
Horiz. %	697.89%	498.30%	388.77%	176.23%	106.99%	119.86%	100.00%	-
PBT	341,906	502,800	274,385	133,538	83,443	64,408	78,338	27.82%
YoY %	-32.00%	83.25%	105.47%	60.03%	29.55%	-17.78%	-	-
Horiz. %	436.45%	641.83%	350.26%	170.46%	106.52%	82.22%	100.00%	-
Tax	-33,671	-88,608	-62,867	-32,049	-2,251	-14,223	-24,470	5.46%
YoY %	62.00%	-40.95%	-96.16%	-1,323.77%	84.17%	41.88%	-	-
Horiz. %	137.60%	362.11%	256.91%	130.97%	9.20%	58.12%	100.00%	-
NP	308,235	414,192	211,518	101,489	81,192	50,185	53,868	33.72%
YoY %	-25.58%	95.82%	108.41%	25.00%	61.79%	-6.84%	-	-
Horiz. %	572.20%	768.90%	392.66%	188.40%	150.72%	93.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	270,624	377,456	202,030	89,283	79,044	39,598	40,470	37.23%
YoY %	-28.30%	86.83%	126.28%	12.95%	99.62%	-2.15%	-	-
Horiz. %	668.70%	932.68%	499.21%	220.62%	195.32%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.85%	17.62%	22.91%	24.00%	2.70%	22.08%	31.24%	-
YoY %	-44.10%	-23.09%	-4.54%	788.89%	-87.77%	-29.32%	-	-
Horiz. %	31.53%	56.40%	73.34%	76.82%	8.64%	70.68%	100.00%	-
Total Cost	1,599,707	948,085	851,314	380,306	211,307	277,500	219,518	39.21%
YoY %	68.73%	11.37%	123.85%	79.98%	-23.85%	26.41%	-	-
Horiz. %	728.74%	431.89%	387.81%	173.25%	96.26%	126.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,996,971	2,671,158	2,178,737	1,074,401	937,706	830,339	654,117	28.86%
YoY %	12.20%	22.60%	102.79%	14.58%	12.93%	26.94%	-	-
Horiz. %	458.17%	408.36%	333.08%	164.25%	143.35%	126.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	104,167	46,368	13,721	22,743	15,819	10,392	-
YoY %	-	124.65%	237.93%	-39.67%	43.77%	52.22%	-	-
Horiz. %	-	1,002.38%	446.19%	132.03%	218.85%	152.22%	100.00%	-
Div Payout %	-	27.60%	22.95%	15.37%	28.77%	39.95%	25.68%	-
YoY %	-	20.26%	49.32%	-46.58%	-27.98%	55.57%	-	-
Horiz. %	-	107.48%	89.37%	59.85%	112.03%	155.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,996,971	2,671,158	2,178,737	1,074,401	937,706	830,339	654,117	28.86%
YoY %	12.20%	22.60%	102.79%	14.58%	12.93%	26.94%	-	-
Horiz. %	458.17%	408.36%	333.08%	164.25%	143.35%	126.94%	100.00%	-
NOSH	1,447,812	1,391,228	889,280	461,116	455,197	439,333	261,647	32.97%
YoY %	4.07%	56.44%	92.85%	1.30%	3.61%	67.91%	-	-
Horiz. %	553.35%	531.72%	339.88%	176.24%	173.97%	167.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	16.16%	30.40%	19.90%	21.06%	27.76%	15.32%	19.70%	-
YoY %	-46.84%	52.76%	-5.51%	-24.14%	81.20%	-22.23%	-	-
Horiz. %	82.03%	154.31%	101.02%	106.90%	140.91%	77.77%	100.00%	-
ROE	9.03%	14.13%	9.27%	8.31%	8.43%	4.77%	6.19%	-
YoY %	-36.09%	52.43%	11.55%	-1.42%	76.73%	-22.94%	-	-
Horiz. %	145.88%	228.27%	149.76%	134.25%	136.19%	77.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	131.78	97.92	119.52	104.48	64.26	74.59	104.49	3.94%
YoY %	34.58%	-18.07%	14.40%	62.59%	-13.85%	-28.62%	-	-
Horiz. %	126.12%	93.71%	114.38%	99.99%	61.50%	71.38%	100.00%	-
EPS	18.69	27.13	22.72	19.36	17.36	9.01	15.47	3.20%
YoY %	-31.11%	19.41%	17.36%	11.52%	92.67%	-41.76%	-	-
Horiz. %	120.81%	175.37%	146.86%	125.15%	112.22%	58.24%	100.00%	-
DPS	0.00	7.49	5.21	3.00	5.00	3.60	3.97	-
YoY %	0.00%	43.76%	73.67%	-40.00%	38.89%	-9.32%	-	-
Horiz. %	0.00%	188.66%	131.23%	75.57%	125.94%	90.68%	100.00%	-
NAPS	2.07	1.92	2.45	2.33	2.06	1.89	2.50	-3.09%
YoY %	7.81%	-21.63%	5.15%	13.11%	8.99%	-24.40%	-	-
Horiz. %	82.80%	76.80%	98.00%	93.20%	82.40%	75.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 461,116
RPS	83.03	59.28	46.25	20.97	12.73	14.26	11.90	38.21%
YoY %	40.06%	28.17%	120.55%	64.73%	-10.73%	19.83%	-	-
Horiz. %	697.73%	498.15%	388.66%	176.22%	106.97%	119.83%	100.00%	-
EPS	11.78	16.43	8.79	3.89	3.44	1.72	1.76	37.25%
YoY %	-28.30%	86.92%	125.96%	13.08%	100.00%	-2.27%	-	-
Horiz. %	669.32%	933.52%	499.43%	221.02%	195.45%	97.73%	100.00%	-
DPS	0.00	4.53	2.02	0.60	0.99	0.69	0.45	-
YoY %	0.00%	124.26%	236.67%	-39.39%	43.48%	53.33%	-	-
Horiz. %	0.00%	1,006.67%	448.89%	133.33%	220.00%	153.33%	100.00%	-
NAPS	1.3042	1.1624	0.9481	0.4675	0.4081	0.3613	0.2847	28.85%
YoY %	12.20%	22.60%	102.80%	14.56%	12.95%	26.91%	-	-
Horiz. %	458.10%	408.29%	333.02%	164.21%	143.34%	126.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.01	1.50	1.89	1.15	1.56	1.09	1.01	-
P/RPS	0.77	1.53	1.58	1.10	2.43	1.46	0.97	-3.77%
YoY %	-49.67%	-3.16%	43.64%	-54.73%	66.44%	50.52%	-	-
Horiz. %	79.38%	157.73%	162.89%	113.40%	250.52%	150.52%	100.00%	-
P/EPS	5.40	5.53	8.32	5.94	8.98	12.09	6.53	-3.11%
YoY %	-2.35%	-33.53%	40.07%	-33.85%	-25.72%	85.15%	-	-
Horiz. %	82.70%	84.69%	127.41%	90.96%	137.52%	185.15%	100.00%	-
EY	18.51	18.09	12.02	16.84	11.13	8.27	15.31	3.21%
YoY %	2.32%	50.50%	-28.62%	51.30%	34.58%	-45.98%	-	-
Horiz. %	120.90%	118.16%	78.51%	109.99%	72.70%	54.02%	100.00%	-
DY	0.00	4.99	2.76	2.61	3.21	3.30	3.93	-
YoY %	0.00%	80.80%	5.75%	-18.69%	-2.73%	-16.03%	-	-
Horiz. %	0.00%	126.97%	70.23%	66.41%	81.68%	83.97%	100.00%	-
P/NAPS	0.49	0.78	0.77	0.49	0.76	0.58	0.40	3.43%
YoY %	-37.18%	1.30%	57.14%	-35.53%	31.03%	45.00%	-	-
Horiz. %	122.50%	195.00%	192.50%	122.50%	190.00%	145.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	13/08/15	28/08/14	27/08/13	30/11/12	25/08/11	24/08/10	26/08/09	-
Price	0.92	1.36	1.66	1.04	1.47	1.05	1.14	-
P/RPS	0.70	1.39	1.39	1.00	2.29	1.41	1.09	-7.11%
YoY %	-49.64%	0.00%	39.00%	-56.33%	62.41%	29.36%	-	-
Horiz. %	64.22%	127.52%	127.52%	91.74%	210.09%	129.36%	100.00%	-
P/EPS	4.92	5.01	7.31	5.37	8.47	11.65	7.37	-6.51%
YoY %	-1.80%	-31.46%	36.13%	-36.60%	-27.30%	58.07%	-	-
Horiz. %	66.76%	67.98%	99.19%	72.86%	114.93%	158.07%	100.00%	-
EY	20.32	19.95	13.69	18.62	11.81	8.58	13.57	6.95%
YoY %	1.85%	45.73%	-26.48%	57.66%	37.65%	-36.77%	-	-
Horiz. %	149.74%	147.02%	100.88%	137.21%	87.03%	63.23%	100.00%	-
DY	0.00	5.51	3.14	2.88	3.40	3.43	3.48	-
YoY %	0.00%	75.48%	9.03%	-15.29%	-0.87%	-1.44%	-	-
Horiz. %	0.00%	158.33%	90.23%	82.76%	97.70%	98.56%	100.00%	-
P/NAPS	0.44	0.71	0.68	0.45	0.71	0.56	0.46	-0.73%
YoY %	-38.03%	4.41%	51.11%	-36.62%	26.79%	21.74%	-	-
Horiz. %	95.65%	154.35%	147.83%	97.83%	154.35%	121.74%	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