[TROP] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	1,897,089	1,422,926	817,781	435,377	291,562	325,096	240,935	41.02%
YoY %	33.32%	74.00%	87.83%	49.33%	-10.32%	34.93%	-	-
Horiz. %	787.39%	590.59%	339.42%	180.70%	121.01%	134.93%	100.00%	-
PBT	426,896	454,180	270,744	100,231	66,772	62,836	84,345	31.01%
YoY %	-6.01%	67.75%	170.12%	50.11%	6.26%	-25.50%	-	-
Horiz. %	506.13%	538.48%	321.00%	118.83%	79.17%	74.50%	100.00%	-
Tax	-44,990	-98,394	-64,301	-17,793	-3,705	-11,467	-27,137	8.78%
YoY %	54.28%	-53.02%	-261.38%	-380.24%	67.69%	57.74%	-	-
Horiz. %	165.79%	362.58%	236.95%	65.57%	13.65%	42.26%	100.00%	-
NP	381,906	355,786	206,443	82,438	63,067	51,369	57,208	37.19%
YoY %	7.34%	72.34%	150.42%	30.71%	22.77%	-10.21%	-	-
Horiz. %	667.57%	621.92%	360.86%	144.10%	110.24%	89.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,915	326,328	202,528	71,214	60,923	41,410	40,677	42.21%
YoY %	3.24%	61.13%	184.39%	16.89%	47.12%	1.80%	-	-
Horiz. %	828.27%	802.24%	497.89%	175.07%	149.77%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.54%	21.66%	23.75%	17.75%	5.55%	18.25%	32.17%	-
YoY %	-51.34%	-8.80%	33.80%	219.82%	-69.59%	-43.27%	-	-
Horiz. %	32.76%	67.33%	73.83%	55.18%	17.25%	56.73%	100.00%	-
Total Cost	1,515,183	1,067,140	611,338	352,939	228,495	273,727	183,727	42.11%
YoY %	41.99%	74.56%	73.21%	54.46%	-16.52%	48.99%	-	-
Horiz. %	824.69%	580.83%	332.74%	192.10%	124.37%	148.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,926,726	2,253,227	2,023,086	963,033	918,112	890,879	641,247	28.77%
YoY %	29.89%	11.38%	110.07%	4.89%	3.06%	38.93%	-	-
Horiz. %	456.41%	351.38%	315.49%	150.18%	143.18%	138.93%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	55,649	48,518	46,368	13,721	22,743	15,819	10,392	32.25%
YoY %	14.70%	4.64%	237.93%	-39.67%	43.77%	52.22%	-	-
Horiz. %	535.50%	466.88%	446.19%	132.03%	218.85%	152.22%	100.00%	-
Div Payout %	16.52%	14.87%	22.90%	19.27%	37.33%	38.20%	25.55%	-
YoY %	11.10%	-35.07%	18.84%	-48.38%	-2.28%	49.51%	-	-
Horiz. %	64.66%	58.20%	89.63%	75.42%	146.11%	149.51%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	2,926,726	2,253,227	2,023,086	963,033	918,112	890,879	641,247	28.77%
YoY %	29.89%	11.38%	110.07%	4.89%	3.06%	38.93%	-	-
Horiz. %	456.41%	351.38%	315.49%	150.18%	143.18%	138.93%	100.00%	-
NOSH	1,407,080	1,185,909	796,490	458,587	454,511	463,999	258,567	32.60%
YoY %	18.65%	48.89%	73.68%	0.90%	-2.04%	79.45%	-	-
Horiz. %	544.18%	458.65%	308.04%	177.36%	175.78%	179.45%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	20.13%	25.00%	25.24%	18.93%	21.63%	15.80%	23.74%	-
YoY %	-19.48%	-0.95%	33.33%	-12.48%	36.90%	-33.45%	-	-
Horiz. %	84.79%	105.31%	106.32%	79.74%	91.11%	66.55%	100.00%	-
ROE	11.51%	14.48%	10.01%	7.39%	6.64%	4.65%	6.34%	-
YoY %	-20.51%	44.66%	35.45%	11.30%	42.80%	-26.66%	-	-
Horiz. %	181.55%	228.39%	157.89%	116.56%	104.73%	73.34%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	134.82	119.99	102.67	94.94	64.15	70.06	93.18	6.34%
YoY %	12.36%	16.87%	8.14%	48.00%	-8.44%	-24.81%	-	-
Horiz. %	144.69%	128.77%	110.18%	101.89%	68.85%	75.19%	100.00%	-
EPS	23.94	27.52	25.43	15.53	13.40	8.92	15.73	7.24%
YoY %	-13.01%	8.22%	63.75%	15.90%	50.22%	-43.29%	-	-
Horiz. %	152.19%	174.95%	161.67%	98.73%	85.19%	56.71%	100.00%	-
DPS	4.00	4.09	5.82	3.00	5.00	3.41	4.02	-0.08%
YoY %	-2.20%	-29.73%	94.00%	-40.00%	46.63%	-15.17%	-	-
Horiz. %	99.50%	101.74%	144.78%	74.63%	124.38%	84.83%	100.00%	-
NAPS	2.08	1.90	2.54	2.10	2.02	1.92	2.48	-2.88%
YoY %	9.47%	-25.20%	20.95%	3.96%	5.21%	-22.58%	-	-
Horiz. %	83.87%	76.61%	102.42%	84.68%	81.45%	77.42%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 458,587
RPS	75.72	56.80	32.64	17.38	11.64	12.98	9.62	41.01%
YoY %	33.31%	74.02%	87.80%	49.31%	-10.32%	34.93%	-	-
Horiz. %	787.11%	590.44%	339.29%	180.67%	121.00%	134.93%	100.00%	-
EPS	13.45	13.03	8.08	2.84	2.43	1.65	1.62	42.27%
YoY %	3.22%	61.26%	184.51%	16.87%	47.27%	1.85%	-	-
Horiz. %	830.25%	804.32%	498.77%	175.31%	150.00%	101.85%	100.00%	-
DPS	2.22	1.94	1.85	0.55	0.91	0.63	0.41	32.49%
YoY %	14.43%	4.86%	236.36%	-39.56%	44.44%	53.66%	-	-
Horiz. %	541.46%	473.17%	451.22%	134.15%	221.95%	153.66%	100.00%	-
NAPS	1.1682	0.8994	0.8075	0.3844	0.3665	0.3556	0.256	28.77%
YoY %	29.89%	11.38%	110.07%	4.88%	3.07%	38.91%	-	-
Horiz. %	456.33%	351.33%	315.43%	150.16%	143.16%	138.91%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	1.03	1.57	1.54	1.23	1.10	0.95	0.88	-
P/RPS	0.76	1.31	1.50	1.30	1.71	1.36	0.94	-3.47%
YoY %	-41.98%	-12.67%	15.38%	-23.98%	25.74%	44.68%	-	-
Horiz. %	80.85%	139.36%	159.57%	138.30%	181.91%	144.68%	100.00%	-
P/EPS	4.30	5.71	6.06	7.92	8.21	10.64	5.59	-4.27%
YoY %	-24.69%	-5.78%	-23.48%	-3.53%	-22.84%	90.34%	-	-
Horiz. %	76.92%	102.15%	108.41%	141.68%	146.87%	190.34%	100.00%	-
EY	23.25	17.53	16.51	12.63	12.19	9.39	17.88	4.47%
YoY %	32.63%	6.18%	30.72%	3.61%	29.82%	-47.48%	-	-
Horiz. %	130.03%	98.04%	92.34%	70.64%	68.18%	52.52%	100.00%	-
DY	3.88	2.61	3.78	2.44	4.55	3.59	4.57	-2.68%
YoY %	48.66%	-30.95%	54.92%	-46.37%	26.74%	-21.44%	-	-
Horiz. %	84.90%	57.11%	82.71%	53.39%	99.56%	78.56%	100.00%	-
P/NAPS	0.50	0.83	0.61	0.59	0.54	0.49	0.35	6.12%
YoY %	-39.76%	36.07%	3.39%	9.26%	10.20%	40.00%	-	-
Horiz. %	142.86%	237.14%	174.29%	168.57%	154.29%	140.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	11/05/15	09/05/14	21/05/13	23/05/12	26/05/11	19/05/10	21/05/09	-
Price	1.10	1.59	1.92	1.15	1.16	1.07	1.02	-
P/RPS	0.82	1.33	1.87	1.21	1.81	1.53	1.09	-4.63%
YoY %	-38.35%	-28.88%	54.55%	-33.15%	18.30%	40.37%	-	-
Horiz. %	75.23%	122.02%	171.56%	111.01%	166.06%	140.37%	100.00%	-
P/EPS	4.59	5.78	7.55	7.41	8.65	11.99	6.48	-5.58%
YoY %	-20.59%	-23.44%	1.89%	-14.34%	-27.86%	85.03%	-	-
Horiz. %	70.83%	89.20%	116.51%	114.35%	133.49%	185.03%	100.00%	-
EY	21.77	17.31	13.24	13.50	11.56	8.34	15.42	5.91%
YoY %	25.77%	30.74%	-1.93%	16.78%	38.61%	-45.91%	-	-
Horiz. %	141.18%	112.26%	85.86%	87.55%	74.97%	54.09%	100.00%	-
DY	3.64	2.57	3.03	2.61	4.31	3.19	3.94	-1.31%
YoY %	41.63%	-15.18%	16.09%	-39.44%	35.11%	-19.04%	-	-
Horiz. %	92.39%	65.23%	76.90%	66.24%	109.39%	80.96%	100.00%	-
P/NAPS	0.53	0.84	0.76	0.55	0.57	0.56	0.41	4.36%
YoY %	-36.90%	10.53%	38.18%	-3.51%	1.79%	36.59%	-	-
Horiz. %	129.27%	204.88%	185.37%	134.15%	139.02%	136.59%	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