[TROP] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	570,912	1,120,354	1,007,130	1,018,446	839,076	1,635,471	1,388,720	-44.68%
YoY %	-49.04%	11.24%	-1.11%	21.38%	-48.70%	17.77%	-	-
Horiz. %	41.11%	80.68%	72.52%	73.34%	60.42%	117.77%	100.00%	-
PBT	31,408	383,089	147,252	155,222	83,984	320,231	252,046	-75.02%
YoY %	-91.80%	160.16%	-5.13%	84.82%	-73.77%	27.05%	-	-
Horiz. %	12.46%	151.99%	58.42%	61.58%	33.32%	127.05%	100.00%	-
Tax	-9,972	-28,139	-19,760	3,634	82,372	-140,400	-86,560	-76.29%
YoY %	64.56%	-42.40%	-643.75%	-95.59%	158.67%	-62.20%	-	-
Horiz. %	11.52%	32.51%	22.83%	-4.20%	-95.16%	162.20%	100.00%	-
NP	21,436	354,950	127,492	158,856	166,356	179,831	165,486	-74.36%
YoY %	-93.96%	178.41%	-19.74%	-4.51%	-7.49%	8.67%	-	-
Horiz. %	12.95%	214.49%	77.04%	95.99%	100.53%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,632	335,784	135,845	170,172	184,256	170,029	158,070	-74.23%
YoY %	-93.86%	147.18%	-20.17%	-7.64%	8.37%	7.57%	-	-
Horiz. %	13.05%	212.43%	85.94%	107.66%	116.57%	107.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.75%	7.35%	13.42%	-2.34%	-98.08%	43.84%	34.34%	-
YoY %	331.97%	-45.23%	673.50%	97.61%	-323.72%	27.66%	-	-
Horiz. %	92.46%	21.40%	39.08%	-6.81%	-285.61%	127.66%	100.00%	-
Total Cost	549,476	765,404	879,638	859,590	672,720	1,455,640	1,223,233	-41.31%
YoY %	-28.21%	-12.99%	2.33%	27.78%	-53.79%	19.00%	-	-
Horiz. %	44.92%	62.57%	71.91%	70.27%	55.00%	119.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,691,526	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	23.61%
YoY %	1.29%	34.03%	0.50%	0.97%	-0.58%	0.37%	-	-
Horiz. %	137.48%	135.73%	101.26%	100.76%	99.79%	100.37%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	-	40,113	52,931	79,660	159,782	23,223	31,112	-
YoY %	-	-24.22%	-33.55%	-50.14%	588.03%	-25.36%	-	-
Horiz. %	-	128.93%	170.13%	256.04%	513.57%	74.64%	100.00%	-
Div Payout %	-	11.95%	38.96%	46.81%	86.72%	13.66%	19.68%	-
YoY %	-	-69.33%	-16.77%	-46.02%	534.85%	-30.59%	-	-
Horiz. %	-	60.72%	197.97%	237.86%	440.65%	69.41%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	4,691,526	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	23.61%
YoY %	1.29%	34.03%	0.50%	0.97%	-0.58%	0.37%	-	-
Horiz. %	137.48%	135.73%	101.26%	100.76%	99.79%	100.37%	100.00%	-
NOSH	1,470,425	1,470,425	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	3.75%	31.68%	12.66%	15.60%	19.83%	11.00%	11.92%	-
YoY %	-88.16%	150.24%	-18.85%	-21.33%	80.27%	-7.72%	-	-
Horiz. %	31.46%	265.77%	106.21%	130.87%	166.36%	92.28%	100.00%	-
ROE	0.44%	7.25%	3.93%	4.95%	5.41%	4.96%	4.63%	-
YoY %	-93.93%	84.48%	-20.61%	-8.50%	9.07%	7.13%	-	-
Horiz. %	9.50%	156.59%	84.88%	106.91%	116.85%	107.13%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	39.43	77.64	70.53	71.08	58.40	112.68	95.22	-44.41%
YoY %	-49.21%	10.08%	-0.77%	21.71%	-48.17%	18.34%	-	-
Horiz. %	41.41%	81.54%	74.07%	74.65%	61.33%	118.34%	100.00%	-
EPS	1.44	23.32	9.48	11.86	12.84	11.65	10.81	-73.88%
YoY %	-93.83%	145.99%	-20.07%	-7.63%	10.21%	7.77%	-	-
Horiz. %	13.32%	215.73%	87.70%	109.71%	118.78%	107.77%	100.00%	-
DPS	0.00	2.78	3.71	5.56	11.12	1.60	2.13	-
YoY %	0.00%	-25.07%	-33.27%	-50.00%	595.00%	-24.88%	-	-
Horiz. %	0.00%	130.52%	174.18%	261.03%	522.07%	75.12%	100.00%	-
NAPS	3.24	3.21	2.42	2.40	2.37	2.36	2.34	24.20%
YoY %	0.93%	32.64%	0.83%	1.27%	0.42%	0.85%	-	-
Horiz. %	138.46%	137.18%	103.42%	102.56%	101.28%	100.85%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	24.84	48.75	43.83	44.32	36.51	71.17	60.43	-44.68%
YoY %	-49.05%	11.23%	-1.11%	21.39%	-48.70%	17.77%	-	-
Horiz. %	41.11%	80.67%	72.53%	73.34%	60.42%	117.77%	100.00%	-
EPS	0.90	14.61	5.91	7.41	8.02	7.40	6.88	-74.19%
YoY %	-93.84%	147.21%	-20.24%	-7.61%	8.38%	7.56%	-	-
Horiz. %	13.08%	212.35%	85.90%	107.70%	116.57%	107.56%	100.00%	-
DPS	0.00	1.75	2.30	3.47	6.95	1.01	1.35	-
YoY %	0.00%	-23.91%	-33.72%	-50.07%	588.12%	-25.19%	-	-
Horiz. %	0.00%	129.63%	170.37%	257.04%	514.81%	74.81%	100.00%	-
NAPS	2.0416	2.0156	1.5039	1.4964	1.482	1.4906	1.4851	23.61%
YoY %	1.29%	34.02%	0.50%	0.97%	-0.58%	0.37%	-	-
Horiz. %	137.47%	135.72%	101.27%	100.76%	99.79%	100.37%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.805	0.935	0.845	0.855	0.865	0.89	0.905	-
P/RPS	2.04	1.20	1.20	1.20	1.48	0.79	0.95	66.36%
YoY %	70.00%	0.00%	0.00%	-18.92%	87.34%	-16.84%	-	-
Horiz. %	214.74%	126.32%	126.32%	126.32%	155.79%	83.16%	100.00%	-
P/EPS	56.50	4.02	8.88	7.20	6.75	7.60	8.35	257.33%
YoY %	1,305.47%	-54.73%	23.33%	6.67%	-11.18%	-8.98%	-	-
Horiz. %	676.65%	48.14%	106.35%	86.23%	80.84%	91.02%	100.00%	-
EY	1.77	24.89	11.26	13.89	14.82	13.16	11.98	-72.01%
YoY %	-92.89%	121.05%	-18.93%	-6.28%	12.61%	9.85%	-	-
Horiz. %	14.77%	207.76%	93.99%	115.94%	123.71%	109.85%	100.00%	-
DY	0.00	2.97	4.39	6.50	12.86	1.80	2.36	-
YoY %	0.00%	-32.35%	-32.46%	-49.46%	614.44%	-23.73%	-	-
Horiz. %	0.00%	125.85%	186.02%	275.42%	544.92%	76.27%	100.00%	-
P/NAPS	0.25	0.29	0.35	0.36	0.36	0.38	0.39	-25.63%
YoY %	-13.79%	-17.14%	-2.78%	0.00%	-5.26%	-2.56%	-	-
Horiz. %	64.10%	74.36%	89.74%	92.31%	92.31%	97.44%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	27/02/20	28/11/19	22/08/19	16/05/19	26/02/19	26/11/18	-
Price	0.88	0.88	0.93	0.84	0.855	0.86	0.86	-
P/RPS	2.23	1.13	1.32	1.18	1.46	0.76	0.90	83.00%
YoY %	97.35%	-14.39%	11.86%	-19.18%	92.11%	-15.56%	-	-
Horiz. %	247.78%	125.56%	146.67%	131.11%	162.22%	84.44%	100.00%	-
P/EPS	61.76	3.78	9.78	7.07	6.67	7.34	7.93	292.41%
YoY %	1,533.86%	-61.35%	38.33%	6.00%	-9.13%	-7.44%	-	-
Horiz. %	778.81%	47.67%	123.33%	89.16%	84.11%	92.56%	100.00%	-
EY	1.62	26.44	10.23	14.14	15.00	13.62	12.60	-74.49%
YoY %	-93.87%	158.46%	-27.65%	-5.73%	10.13%	8.10%	-	-
Horiz. %	12.86%	209.84%	81.19%	112.22%	119.05%	108.10%	100.00%	-
DY	0.00	3.16	3.99	6.62	13.01	1.86	2.48	-
YoY %	0.00%	-20.80%	-39.73%	-49.12%	599.46%	-25.00%	-	-
Horiz. %	0.00%	127.42%	160.89%	266.94%	524.60%	75.00%	100.00%	-
P/NAPS	0.27	0.27	0.38	0.35	0.36	0.36	0.37	-18.93%
YoY %	0.00%	-28.95%	8.57%	-2.78%	0.00%	-2.70%	-	-
Horiz. %	72.97%	72.97%	102.70%	94.59%	97.30%	97.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos