[TROP] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Annualized Quarter Result
Revenue	839,076	1,635,471	1,388,720	1,468,866	1,812,020	1,908,768	1,719,638	-38.04%
YoY %	-48.70%	17.77%	-5.46%	-18.94%	-5.07%	11.00%	-	-
Horiz. %	48.79%	95.11%	80.76%	85.42%	105.37%	111.00%	100.00%	-
PBT	83,984	320,231	252,046	300,814	341,768	291,766	236,702	-49.91%
YoY %	-73.77%	27.05%	-16.21%	-11.98%	17.14%	23.26%	-	-
Horiz. %	35.48%	135.29%	106.48%	127.09%	144.39%	123.26%	100.00%	-
Tax	82,372	-140,400	-86,560	-111,422	-132,936	-91,778	-69,736	-
YoY %	158.67%	-62.20%	22.31%	16.18%	-44.85%	-31.61%	-	-
Horiz. %	-118.12%	201.33%	124.13%	159.78%	190.63%	131.61%	100.00%	-
NP	166,356	179,831	165,486	189,392	208,832	199,988	166,966	-0.24%
YoY %	-7.49%	8.67%	-12.62%	-9.31%	4.42%	19.78%	-	-
Horiz. %	99.63%	107.71%	99.11%	113.43%	125.07%	119.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,256	170,029	158,070	168,806	185,612	190,475	161,144	9.35%
YoY %	8.37%	7.57%	-6.36%	-9.05%	-2.55%	18.20%	-	-
Horiz. %	114.34%	105.51%	98.09%	104.75%	115.18%	118.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-98.08%	43.84%	34.34%	37.04%	38.90%	31.46%	29.46%	-
YoY %	-323.72%	27.66%	-7.29%	-4.78%	23.65%	6.79%	-	-
Horiz. %	-332.93%	148.81%	116.56%	125.73%	132.04%	106.79%	100.00%	-
Total Cost	672,720	1,455,640	1,223,233	1,279,474	1,603,188	1,708,780	1,552,672	-42.77%
YoY %	-53.79%	19.00%	-4.40%	-20.19%	-6.18%	10.05%	-	-
Horiz. %	43.33%	93.75%	78.78%	82.40%	103.25%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	3,301,337	3,245,233	3.26%
YoY %	-0.58%	0.37%	0.99%	1.25%	1.09%	1.73%	-	-
Horiz. %	104.94%	105.55%	105.16%	104.13%	102.84%	101.73%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	159,782	23,223	31,112	46,811	93,681	29,215	38,981	156.34%
YoY %	588.03%	-25.36%	-33.54%	-50.03%	220.66%	-25.05%	-	-
Horiz. %	409.90%	59.58%	79.81%	120.09%	240.32%	74.95%	100.00%	-
Div Payout %	86.72%	13.66%	19.68%	27.73%	50.47%	15.34%	24.19%	-
YoY %	534.85%	-30.59%	-29.03%	-45.06%	229.01%	-36.59%	-	-
Horiz. %	358.50%	56.47%	81.36%	114.63%	208.64%	63.41%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	3,405,431	3,425,410	3,412,623	3,379,201	3,337,397	3,301,337	3,245,233	3.26%
YoY %	-0.58%	0.37%	0.99%	1.25%	1.09%	1.73%	-	-
Horiz. %	104.94%	105.55%	105.16%	104.13%	102.84%	101.73%	100.00%	-
NOSH	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	1,465,761	0.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.32%	-	-
Horiz. %	100.32%	100.32%	100.32%	100.32%	100.32%	100.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	19.83%	11.00%	11.92%	12.89%	11.52%	10.48%	9.71%	-
YoY %	80.27%	-7.72%	-7.53%	11.89%	9.92%	7.93%	-	-
Horiz. %	204.22%	113.29%	122.76%	132.75%	118.64%	107.93%	100.00%	-
ROE	5.41%	4.96%	4.63%	5.00%	5.56%	5.77%	4.97%	-
YoY %	9.07%	7.13%	-7.40%	-10.07%	-3.64%	16.10%	-	-
Horiz. %	108.85%	99.80%	93.16%	100.60%	111.87%	116.10%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	58.40	112.68	95.22	100.41	123.79	130.67	117.64	-37.33%
YoY %	-48.17%	18.34%	-5.17%	-18.89%	-5.27%	11.08%	-	-
Horiz. %	49.64%	95.78%	80.94%	85.35%	105.23%	111.08%	100.00%	-
EPS	12.84	11.65	10.81	11.54	12.68	13.10	11.11	10.13%
YoY %	10.21%	7.77%	-6.33%	-8.99%	-3.21%	17.91%	-	-
Horiz. %	115.57%	104.86%	97.30%	103.87%	114.13%	117.91%	100.00%	-
DPS	11.12	1.60	2.13	3.20	6.40	2.00	2.67	159.08%
YoY %	595.00%	-24.88%	-33.44%	-50.00%	220.00%	-25.09%	-	-
Horiz. %	416.48%	59.93%	79.78%	119.85%	239.70%	74.91%	100.00%	-
NAPS	2.37	2.36	2.34	2.31	2.28	2.26	2.22	4.45%
YoY %	0.42%	0.85%	1.30%	1.32%	0.88%	1.80%	-	-
Horiz. %	106.76%	106.31%	105.41%	104.05%	102.70%	101.80%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	33.37	65.05	55.23	58.42	72.07	75.92	68.40	-38.05%
YoY %	-48.70%	17.78%	-5.46%	-18.94%	-5.07%	10.99%	-	-
Horiz. %	48.79%	95.10%	80.75%	85.41%	105.37%	110.99%	100.00%	-
EPS	7.33	6.76	6.29	6.71	7.38	7.58	6.41	9.36%
YoY %	8.43%	7.47%	-6.26%	-9.08%	-2.64%	18.25%	-	-
Horiz. %	114.35%	105.46%	98.13%	104.68%	115.13%	118.25%	100.00%	-
DPS	6.36	0.92	1.24	1.86	3.73	1.16	1.55	156.52%
YoY %	591.30%	-25.81%	-33.33%	-50.13%	221.55%	-25.16%	-	-
Horiz. %	410.32%	59.35%	80.00%	120.00%	240.65%	74.84%	100.00%	-
NAPS	1.3545	1.3624	1.3573	1.344	1.3274	1.3131	1.2907	3.27%
YoY %	-0.58%	0.38%	0.99%	1.25%	1.09%	1.74%	-	-
Horiz. %	104.94%	105.56%	105.16%	104.13%	102.84%	101.74%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.865	0.89	0.905	0.855	0.89	0.915	0.94	-
P/RPS	1.48	0.79	0.95	0.85	0.72	0.70	0.80	50.75%
YoY %	87.34%	-16.84%	11.76%	18.06%	2.86%	-12.50%	-	-
Horiz. %	185.00%	98.75%	118.75%	106.25%	90.00%	87.50%	100.00%	-
P/EPS	6.75	7.60	8.35	7.41	7.02	7.02	8.53	-14.45%
YoY %	-11.18%	-8.98%	12.69%	5.56%	0.00%	-17.70%	-	-
Horiz. %	79.13%	89.10%	97.89%	86.87%	82.30%	82.30%	100.00%	-
EY	14.82	13.16	11.98	13.50	14.25	14.25	11.73	16.88%
YoY %	12.61%	9.85%	-11.26%	-5.26%	0.00%	21.48%	-	-
Horiz. %	126.34%	112.19%	102.13%	115.09%	121.48%	121.48%	100.00%	-
DY	12.86	1.80	2.36	3.74	7.19	2.19	2.84	173.95%
YoY %	614.44%	-23.73%	-36.90%	-47.98%	228.31%	-22.89%	-	-
Horiz. %	452.82%	63.38%	83.10%	131.69%	253.17%	77.11%	100.00%	-
P/NAPS	0.36	0.38	0.39	0.37	0.39	0.40	0.42	-9.77%
YoY %	-5.26%	-2.56%	5.41%	-5.13%	-2.50%	-4.76%	-	-
Horiz. %	85.71%	90.48%	92.86%	88.10%	92.86%	95.24%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	16/05/19	26/02/19	26/11/18	23/08/18	22/05/18	28/02/18	30/11/17	-
Price	0.855	0.86	0.86	0.88	0.885	0.895	0.90	-
P/RPS	1.46	0.76	0.90	0.88	0.71	0.68	0.77	53.25%
YoY %	92.11%	-15.56%	2.27%	23.94%	4.41%	-11.69%	-	-
Horiz. %	189.61%	98.70%	116.88%	114.29%	92.21%	88.31%	100.00%	-
P/EPS	6.67	7.34	7.93	7.63	6.98	6.86	8.16	-12.58%
YoY %	-9.13%	-7.44%	3.93%	9.31%	1.75%	-15.93%	-	-
Horiz. %	81.74%	89.95%	97.18%	93.50%	85.54%	84.07%	100.00%	-
EY	15.00	13.62	12.60	13.11	14.33	14.57	12.25	14.46%
YoY %	10.13%	8.10%	-3.89%	-8.51%	-1.65%	18.94%	-	-
Horiz. %	122.45%	111.18%	102.86%	107.02%	116.98%	118.94%	100.00%	-
DY	13.01	1.86	2.48	3.64	7.23	2.23	2.96	168.56%
YoY %	599.46%	-25.00%	-31.87%	-49.65%	224.22%	-24.66%	-	-
Horiz. %	439.53%	62.84%	83.78%	122.97%	244.26%	75.34%	100.00%	-
P/NAPS	0.36	0.36	0.37	0.38	0.39	0.40	0.41	-8.31%
YoY %	0.00%	-2.70%	-2.63%	-2.56%	-2.50%	-2.44%	-	-
Horiz. %	87.80%	87.80%	90.24%	92.68%	95.12%	97.56%	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