[TROP] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	1,747,053	1,306,962	1,851,792	1,299,564	1,265,185	553,699	319,443	32.70%
YoY %	33.67%	-29.42%	42.49%	2.72%	128.50%	73.33%	-	-
Horiz. %	546.91%	409.14%	579.69%	406.82%	396.06%	173.33%	100.00%	-
PBT	218,211	181,963	476,879	493,860	243,623	222,042	66,382	21.91%
YoY %	19.92%	-61.84%	-3.44%	102.71%	9.72%	234.49%	-	-
Horiz. %	328.72%	274.11%	718.39%	743.97%	367.00%	334.49%	100.00%	-
Tax	-63,505	-63,094	-49,515	-71,754	-61,358	-49,604	-2,932	66.87%
YoY %	-0.65%	-27.42%	30.99%	-16.94%	-23.70%	-1,591.81%	-	-
Horiz. %	2,165.93%	2,151.91%	1,688.78%	2,447.27%	2,092.70%	1,691.81%	100.00%	-
NP	154,706	118,869	427,364	422,106	182,265	172,438	63,450	15.99%
YoY %	30.15%	-72.19%	1.25%	131.59%	5.70%	171.77%	-	-
Horiz. %	243.82%	187.34%	673.54%	665.26%	287.26%	271.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,114	112,360	392,887	383,256	167,923	159,951	60,639	16.29%
YoY %	33.60%	-71.40%	2.51%	128.23%	4.98%	163.78%	-	-
Horiz. %	247.55%	185.29%	647.91%	632.03%	276.92%	263.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.10%	34.67%	10.38%	14.53%	25.19%	22.34%	4.42%	-
YoY %	-16.07%	234.01%	-28.56%	-42.32%	12.76%	405.43%	-	-
Horiz. %	658.37%	784.39%	234.84%	328.73%	569.91%	505.43%	100.00%	-
Total Cost	1,592,347	1,188,093	1,424,428	877,458	1,082,920	381,261	255,993	35.57%
YoY %	34.03%	-16.59%	62.34%	-18.97%	184.04%	48.93%	-	-
Horiz. %	622.03%	464.11%	556.43%	342.77%	423.03%	148.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,245,233	3,123,173	3,139,839	2,715,283	2,285,745	1,663,390	909,380	23.59%
YoY %	3.91%	-0.53%	15.64%	18.79%	37.41%	82.91%	-	-
Horiz. %	356.86%	343.44%	345.27%	298.59%	251.35%	182.91%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	94,080	64,585	72,346	55,649	94,886	13,721	22,743	26.67%
YoY %	45.67%	-10.73%	30.00%	-41.35%	591.54%	-39.67%	-	-
Horiz. %	413.67%	283.98%	318.10%	244.69%	417.21%	60.33%	100.00%	-
Div Payout %	62.67%	57.48%	18.41%	14.52%	56.51%	8.58%	37.51%	-
YoY %	9.03%	212.22%	26.79%	-74.31%	558.62%	-77.13%	-	-
Horiz. %	167.08%	153.24%	49.08%	38.71%	150.65%	22.87%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	3,245,233	3,123,173	3,139,839	2,715,283	2,285,745	1,663,390	909,380	23.59%
YoY %	3.91%	-0.53%	15.64%	18.79%	37.41%	82.91%	-	-
Horiz. %	356.86%	343.44%	345.27%	298.59%	251.35%	182.91%	100.00%	-
NOSH	1,465,761	1,426,106	1,446,930	1,392,452	1,078,181	460,772	456,975	21.41%
YoY %	2.78%	-1.44%	3.91%	29.15%	133.99%	0.83%	-	-
Horiz. %	320.75%	312.08%	316.63%	304.71%	235.94%	100.83%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	8.86%	9.10%	23.08%	32.48%	14.41%	31.14%	19.86%	-
YoY %	-2.64%	-60.57%	-28.94%	125.40%	-53.73%	56.80%	-	-
Horiz. %	44.61%	45.82%	116.21%	163.54%	72.56%	156.80%	100.00%	-
ROE	4.63%	3.60%	12.51%	14.11%	7.35%	9.62%	6.67%	-
YoY %	28.61%	-71.22%	-11.34%	91.97%	-23.60%	44.23%	-	-
Horiz. %	69.42%	53.97%	187.56%	211.54%	110.19%	144.23%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	119.51	91.65	127.98	93.33	117.34	120.17	69.90	9.34%
YoY %	30.40%	-28.39%	37.13%	-20.46%	-2.35%	71.92%	-	-
Horiz. %	170.97%	131.12%	183.09%	133.52%	167.87%	171.92%	100.00%	-
EPS	10.27	7.88	27.15	27.52	15.57	34.71	13.27	-4.17%
YoY %	30.33%	-70.98%	-1.34%	76.75%	-55.14%	161.57%	-	-
Horiz. %	77.39%	59.38%	204.60%	207.39%	117.33%	261.57%	100.00%	-
DPS	6.44	4.50	5.00	4.00	8.80	3.00	5.00	4.30%
YoY %	43.11%	-10.00%	25.00%	-54.55%	193.33%	-40.00%	-	-
Horiz. %	128.80%	90.00%	100.00%	80.00%	176.00%	60.00%	100.00%	-
NAPS	2.22	2.19	2.17	1.95	2.12	3.61	1.99	1.83%
YoY %	1.37%	0.92%	11.28%	-8.02%	-41.27%	81.41%	-	-
Horiz. %	111.56%	110.05%	109.05%	97.99%	106.53%	181.41%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,392,452
RPS	76.03	56.88	80.58	56.55	55.06	24.10	13.90	32.70%
YoY %	33.67%	-29.41%	42.49%	2.71%	128.46%	73.38%	-	-
Horiz. %	546.98%	409.21%	579.71%	406.83%	396.12%	173.38%	100.00%	-
EPS	6.53	4.89	17.10	16.68	7.31	6.96	2.64	16.27%
YoY %	33.54%	-71.40%	2.52%	128.18%	5.03%	163.64%	-	-
Horiz. %	247.35%	185.23%	647.73%	631.82%	276.89%	263.64%	100.00%	-
DPS	4.09	2.81	3.15	2.42	4.13	0.60	0.99	26.64%
YoY %	45.55%	-10.79%	30.17%	-41.40%	588.33%	-39.39%	-	-
Horiz. %	413.13%	283.84%	318.18%	244.44%	417.17%	60.61%	100.00%	-
NAPS	1.4122	1.3591	1.3664	1.1816	0.9947	0.7239	0.3957	23.59%
YoY %	3.91%	-0.53%	15.64%	18.79%	37.41%	82.94%	-	-
Horiz. %	356.89%	343.47%	345.31%	298.61%	251.38%	182.94%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.94	1.03	0.915	1.27	1.51	1.02	1.32	-
P/RPS	0.79	1.12	0.71	1.36	1.29	0.85	1.89	-13.51%
YoY %	-29.46%	57.75%	-47.79%	5.43%	51.76%	-55.03%	-	-
Horiz. %	41.80%	59.26%	37.57%	71.96%	68.25%	44.97%	100.00%	-
P/EPS	9.15	13.07	3.37	4.61	9.70	2.94	9.95	-1.38%
YoY %	-29.99%	287.83%	-26.90%	-52.47%	229.93%	-70.45%	-	-
Horiz. %	91.96%	131.36%	33.87%	46.33%	97.49%	29.55%	100.00%	-
EY	10.92	7.65	29.68	21.67	10.31	34.03	10.05	1.39%
YoY %	42.75%	-74.23%	36.96%	110.18%	-69.70%	238.61%	-	-
Horiz. %	108.66%	76.12%	295.32%	215.62%	102.59%	338.61%	100.00%	-
DY	6.85	4.37	5.46	3.15	5.83	2.94	3.79	10.35%
YoY %	56.75%	-19.96%	73.33%	-45.97%	98.30%	-22.43%	-	-
Horiz. %	180.74%	115.30%	144.06%	83.11%	153.83%	77.57%	100.00%	-
P/NAPS	0.42	0.47	0.42	0.65	0.71	0.28	0.66	-7.24%
YoY %	-10.64%	11.90%	-35.38%	-8.45%	153.57%	-57.58%	-	-
Horiz. %	63.64%	71.21%	63.64%	98.48%	107.58%	42.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	24/11/16	26/11/15	27/11/14	29/11/13	30/11/12	24/11/11	-
Price	0.90	1.00	0.955	1.23	1.34	1.04	1.39	-
P/RPS	0.75	1.09	0.75	1.32	1.14	0.87	1.99	-14.99%
YoY %	-31.19%	45.33%	-43.18%	15.79%	31.03%	-56.28%	-	-
Horiz. %	37.69%	54.77%	37.69%	66.33%	57.29%	43.72%	100.00%	-
P/EPS	8.76	12.69	3.52	4.47	8.60	3.00	10.48	-2.94%
YoY %	-30.97%	260.51%	-21.25%	-48.02%	186.67%	-71.37%	-	-
Horiz. %	83.59%	121.09%	33.59%	42.65%	82.06%	28.63%	100.00%	-
EY	11.41	7.88	28.43	22.38	11.62	33.38	9.55	3.00%
YoY %	44.80%	-72.28%	27.03%	92.60%	-65.19%	249.53%	-	-
Horiz. %	119.48%	82.51%	297.70%	234.35%	121.68%	349.53%	100.00%	-
DY	7.15	4.50	5.24	3.25	6.57	2.88	3.60	12.10%
YoY %	58.89%	-14.12%	61.23%	-50.53%	128.12%	-20.00%	-	-
Horiz. %	198.61%	125.00%	145.56%	90.28%	182.50%	80.00%	100.00%	-
P/NAPS	0.41	0.46	0.44	0.63	0.63	0.29	0.70	-8.52%
YoY %	-10.87%	4.55%	-30.16%	0.00%	117.24%	-58.57%	-	-
Horiz. %	58.57%	65.71%	62.86%	90.00%	90.00%	41.43%	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