[TROP] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,089,526	1,410,261	1,816,938	1,640,663	1,194,462	1,907,942	1,362,277	-3.65%
YoY %	-22.74%	-22.38%	10.74%	37.36%	-37.40%	40.06%	-	-
Horiz. %	79.98%	103.52%	133.38%	120.44%	87.68%	140.06%	100.00%	-
PBT	414,930	247,434	313,686	222,567	303,947	341,906	502,800	-3.14%
YoY %	67.69%	-21.12%	40.94%	-26.77%	-11.10%	-32.00%	-	-
Horiz. %	82.52%	49.21%	62.39%	44.27%	60.45%	68.00%	100.00%	-
Tax	-86,100	-82,872	-108,333	-66,802	-65,321	-33,671	-88,608	-0.47%
YoY %	-3.90%	23.50%	-62.17%	-2.27%	-94.00%	62.00%	-	-
Horiz. %	97.17%	93.53%	122.26%	75.39%	73.72%	38.00%	100.00%	-
NP	328,830	164,562	205,353	155,765	238,626	308,235	414,192	-3.77%
YoY %	99.82%	-19.86%	31.84%	-34.72%	-22.58%	-25.58%	-	-
Horiz. %	79.39%	39.73%	49.58%	37.61%	57.61%	74.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,145	170,711	189,512	149,419	229,346	270,624	377,456	-4.84%
YoY %	64.10%	-9.92%	26.83%	-34.85%	-15.25%	-28.30%	-	-
Horiz. %	74.22%	45.23%	50.21%	39.59%	60.76%	71.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.75%	33.49%	34.54%	30.01%	21.49%	9.85%	17.62%	-
YoY %	-38.04%	-3.04%	15.09%	39.65%	118.17%	-44.10%	-	-
Horiz. %	117.76%	190.07%	196.03%	170.32%	121.96%	55.90%	100.00%	-
Total Cost	760,696	1,245,699	1,611,585	1,484,898	955,836	1,599,707	948,085	-3.60%
YoY %	-38.93%	-22.70%	8.53%	55.35%	-40.25%	68.73%	-	-
Horiz. %	80.24%	131.39%	169.98%	156.62%	100.82%	168.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,678,980	3,438,588	3,379,201	3,221,417	3,143,292	2,996,971	2,671,158	9.78%
YoY %	36.07%	1.76%	4.90%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.73%	126.51%	120.60%	117.68%	112.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	39,945	52,656	100,496	101,278	-	104,167	-
YoY %	-	-24.14%	-47.60%	-0.77%	0.00%	-	-	-
Horiz. %	-	38.35%	50.55%	96.48%	97.23%	-	100.00%	-
Div Payout %	-	23.40%	27.79%	67.26%	44.16%	-	27.60%	-
YoY %	-	-15.80%	-58.68%	52.31%	0.00%	-	-	-
Horiz. %	-	84.78%	100.69%	243.70%	160.00%	-	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	4,678,980	3,438,588	3,379,201	3,221,417	3,143,292	2,996,971	2,671,158	9.78%
YoY %	36.07%	1.76%	4.90%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.73%	126.51%	120.60%	117.68%	112.20%	100.00%	-
NOSH	1,470,425	1,470,417	1,470,417	1,465,761	1,448,521	1,447,812	1,391,228	0.92%
YoY %	0.00%	0.00%	0.32%	1.19%	0.05%	4.07%	-	-
Horiz. %	105.69%	105.69%	105.69%	105.36%	104.12%	104.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	30.18%	11.67%	11.30%	9.49%	19.98%	16.16%	30.40%	-
YoY %	158.61%	3.27%	19.07%	-52.50%	23.64%	-46.84%	-	-
Horiz. %	99.28%	38.39%	37.17%	31.22%	65.72%	53.16%	100.00%	-
ROE	5.99%	4.96%	5.61%	4.64%	7.30%	9.03%	14.13%	-
YoY %	20.77%	-11.59%	20.91%	-36.44%	-19.16%	-36.09%	-	-
Horiz. %	42.39%	35.10%	39.70%	32.84%	51.66%	63.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	76.14	98.43	124.20	112.55	82.46	131.78	97.92	-4.10%
YoY %	-22.65%	-20.75%	10.35%	36.49%	-37.43%	34.58%	-	-
Horiz. %	77.76%	100.52%	126.84%	114.94%	84.21%	134.58%	100.00%	-
EPS	19.58	11.91	12.95	10.25	15.83	18.69	27.13	-5.28%
YoY %	64.40%	-8.03%	26.34%	-35.25%	-15.30%	-31.11%	-	-
Horiz. %	72.17%	43.90%	47.73%	37.78%	58.35%	68.89%	100.00%	-
DPS	0.00	2.78	3.60	6.89	7.00	0.00	7.49	-
YoY %	0.00%	-22.78%	-47.75%	-1.57%	0.00%	0.00%	-	-
Horiz. %	0.00%	37.12%	48.06%	91.99%	93.46%	0.00%	100.00%	-
NAPS	3.27	2.40	2.31	2.21	2.17	2.07	1.92	9.27%
YoY %	36.25%	3.90%	4.52%	1.84%	4.83%	7.81%	-	-
Horiz. %	170.31%	125.00%	120.31%	115.10%	113.02%	107.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,465,761
RPS	43.49	56.29	72.53	65.49	47.68	76.16	54.38	-3.65%
YoY %	-22.74%	-22.39%	10.75%	37.35%	-37.39%	40.05%	-	-
Horiz. %	79.97%	103.51%	133.38%	120.43%	87.68%	140.05%	100.00%	-
EPS	11.18	6.81	7.56	5.96	9.15	10.80	15.07	-4.85%
YoY %	64.17%	-9.92%	26.85%	-34.86%	-15.28%	-28.33%	-	-
Horiz. %	74.19%	45.19%	50.17%	39.55%	60.72%	71.67%	100.00%	-
DPS	0.00	1.59	2.10	4.01	4.04	0.00	4.16	-
YoY %	0.00%	-24.29%	-47.63%	-0.74%	0.00%	0.00%	-	-
Horiz. %	0.00%	38.22%	50.48%	96.39%	97.12%	0.00%	100.00%	-
NAPS	1.8677	1.3726	1.3489	1.2859	1.2547	1.1963	1.0662	9.78%
YoY %	36.07%	1.76%	4.90%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.74%	126.51%	120.61%	117.68%	112.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.88	0.855	0.855	0.97	1.03	1.01	1.50	-
P/RPS	1.16	0.87	0.69	0.86	1.25	0.77	1.53	-4.50%
YoY %	33.33%	26.09%	-19.77%	-31.20%	62.34%	-49.67%	-	-
Horiz. %	75.82%	56.86%	45.10%	56.21%	81.70%	50.33%	100.00%	-
P/EPS	4.49	7.18	6.60	9.46	6.51	5.40	5.53	-3.40%
YoY %	-37.47%	8.79%	-30.23%	45.31%	20.56%	-2.35%	-	-
Horiz. %	81.19%	129.84%	119.35%	171.07%	117.72%	97.65%	100.00%	-
EY	22.25	13.94	15.15	10.57	15.37	18.51	18.09	3.50%
YoY %	59.61%	-7.99%	43.33%	-31.23%	-16.96%	2.32%	-	-
Horiz. %	123.00%	77.06%	83.75%	58.43%	84.96%	102.32%	100.00%	-
DY	0.00	3.25	4.21	7.11	6.80	0.00	4.99	-
YoY %	0.00%	-22.80%	-40.79%	4.56%	0.00%	0.00%	-	-
Horiz. %	0.00%	65.13%	84.37%	142.48%	136.27%	0.00%	100.00%	-
P/NAPS	0.27	0.36	0.37	0.44	0.47	0.49	0.78	-16.19%
YoY %	-25.00%	-2.70%	-15.91%	-6.38%	-4.08%	-37.18%	-	-
Horiz. %	34.62%	46.15%	47.44%	56.41%	60.26%	62.82%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	22/08/19	23/08/18	29/08/17	25/08/16	13/08/15	28/08/14	-
Price	0.90	0.84	0.88	0.95	1.06	0.92	1.36	-
P/RPS	1.18	0.85	0.71	0.84	1.29	0.70	1.39	-2.69%
YoY %	38.82%	19.72%	-15.48%	-34.88%	84.29%	-49.64%	-	-
Horiz. %	84.89%	61.15%	51.08%	60.43%	92.81%	50.36%	100.00%	-
P/EPS	4.60	7.05	6.79	9.27	6.69	4.92	5.01	-1.41%
YoY %	-34.75%	3.83%	-26.75%	38.57%	35.98%	-1.80%	-	-
Horiz. %	91.82%	140.72%	135.53%	185.03%	133.53%	98.20%	100.00%	-
EY	21.75	14.18	14.72	10.79	14.94	20.32	19.95	1.44%
YoY %	53.39%	-3.67%	36.42%	-27.78%	-26.48%	1.85%	-	-
Horiz. %	109.02%	71.08%	73.78%	54.09%	74.89%	101.85%	100.00%	-
DY	0.00	3.31	4.09	7.26	6.60	0.00	5.51	-
YoY %	0.00%	-19.07%	-43.66%	10.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	60.07%	74.23%	131.76%	119.78%	0.00%	100.00%	-
P/NAPS	0.28	0.35	0.38	0.43	0.49	0.44	0.71	-14.35%
YoY %	-20.00%	-7.89%	-11.63%	-12.24%	11.36%	-38.03%	-	-
Horiz. %	39.44%	49.30%	53.52%	60.56%	69.01%	61.97%	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