[TROP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	1,120,354	755,348	509,223	209,769	1,635,471	1,041,540	734,433	32.41%
YoY %	48.32%	48.33%	142.75%	-87.17%	57.02%	41.82%	-	-
Horiz. %	152.55%	102.85%	69.34%	28.56%	222.68%	141.82%	100.00%	-
PBT	383,089	110,439	77,611	20,996	320,231	189,035	150,407	86.18%
YoY %	246.88%	42.30%	269.65%	-93.44%	69.40%	25.68%	-	-
Horiz. %	254.70%	73.43%	51.60%	13.96%	212.91%	125.68%	100.00%	-
Tax	-28,139	-14,820	1,817	20,593	-140,400	-64,920	-55,711	-36.49%
YoY %	-89.87%	-915.63%	-91.18%	114.67%	-116.27%	-16.53%	-	-
Horiz. %	50.51%	26.60%	-3.26%	-36.96%	252.01%	116.53%	100.00%	-
NP	354,950	95,619	79,428	41,589	179,831	124,115	94,696	140.71%
YoY %	271.21%	20.38%	90.98%	-76.87%	44.89%	31.07%	-	-
Horiz. %	374.83%	100.97%	83.88%	43.92%	189.90%	131.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,784	101,884	85,086	46,064	170,029	118,553	84,403	150.44%
YoY %	229.57%	19.74%	84.71%	-72.91%	43.42%	40.46%	-	-
Horiz. %	397.83%	120.71%	100.81%	54.58%	201.45%	140.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.35%	13.42%	-2.34%	-98.08%	43.84%	34.34%	37.04%	-
YoY %	-45.23%	673.50%	97.61%	-323.72%	27.66%	-7.29%	-	-
Horiz. %	19.84%	36.23%	-6.32%	-264.79%	118.36%	92.71%	100.00%	-
Total Cost	765,404	659,729	429,795	168,180	1,455,640	917,425	639,737	12.66%
YoY %	16.02%	53.50%	155.56%	-88.45%	58.67%	43.41%	-	-
Horiz. %	119.64%	103.13%	67.18%	26.29%	227.54%	143.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	3,379,201	23.32%
YoY %	34.03%	0.50%	0.97%	-0.58%	0.37%	0.99%	-	-
Horiz. %	137.07%	102.27%	101.76%	100.78%	101.37%	100.99%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	40,113	39,698	39,830	39,945	23,223	23,334	23,405	43.07%
YoY %	1.05%	-0.33%	-0.29%	72.01%	-0.48%	-0.30%	-	-
Horiz. %	171.39%	169.61%	170.18%	170.67%	99.22%	99.70%	100.00%	-
Div Payout %	11.95%	38.96%	46.81%	86.72%	13.66%	19.68%	27.73%	-
YoY %	-69.33%	-16.77%	-46.02%	534.85%	-30.59%	-29.03%	-	-
Horiz. %	43.09%	140.50%	168.81%	312.73%	49.26%	70.97%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	3,379,201	23.32%
YoY %	34.03%	0.50%	0.97%	-0.58%	0.37%	0.99%	-	-
Horiz. %	137.07%	102.27%	101.76%	100.78%	101.37%	100.99%	100.00%	-
NOSH	1,470,425	1,470,417	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	31.68%	12.66%	15.60%	19.83%	11.00%	11.92%	12.89%	-
YoY %	150.24%	-18.85%	-21.33%	80.27%	-7.72%	-7.53%	-	-
Horiz. %	245.77%	98.22%	121.02%	153.84%	85.34%	92.47%	100.00%	-
ROE	7.25%	2.95%	2.47%	1.35%	4.96%	3.47%	2.50%	-
YoY %	145.76%	19.43%	82.96%	-72.78%	42.94%	38.80%	-	-
Horiz. %	290.00%	118.00%	98.80%	54.00%	198.40%	138.80%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	77.64	52.90	35.54	14.60	112.68	71.42	50.21	33.61%
YoY %	46.77%	48.85%	143.42%	-87.04%	57.77%	42.24%	-	-
Horiz. %	154.63%	105.36%	70.78%	29.08%	224.42%	142.24%	100.00%	-
EPS	23.32	7.11	5.93	3.21	11.65	8.11	5.77	153.08%
YoY %	227.99%	19.90%	84.74%	-72.45%	43.65%	40.55%	-	-
Horiz. %	404.16%	123.22%	102.77%	55.63%	201.91%	140.55%	100.00%	-
DPS	2.78	2.78	2.78	2.78	1.60	1.60	1.60	44.38%
YoY %	0.00%	0.00%	0.00%	73.75%	0.00%	0.00%	-	-
Horiz. %	173.75%	173.75%	173.75%	173.75%	100.00%	100.00%	100.00%	-
NAPS	3.21	2.42	2.40	2.37	2.36	2.34	2.31	24.45%
YoY %	32.64%	0.83%	1.27%	0.42%	0.85%	1.30%	-	-
Horiz. %	138.96%	104.76%	103.90%	102.60%	102.16%	101.30%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	48.75	32.87	22.16	9.13	71.17	45.32	31.96	32.40%
YoY %	48.31%	48.33%	142.72%	-87.17%	57.04%	41.80%	-	-
Horiz. %	152.53%	102.85%	69.34%	28.57%	222.68%	141.80%	100.00%	-
EPS	14.61	4.43	3.70	2.00	7.40	5.16	3.67	150.55%
YoY %	229.80%	19.73%	85.00%	-72.97%	43.41%	40.60%	-	-
Horiz. %	398.09%	120.71%	100.82%	54.50%	201.63%	140.60%	100.00%	-
DPS	1.75	1.73	1.73	1.74	1.01	1.02	1.02	43.17%
YoY %	1.16%	0.00%	-0.57%	72.28%	-0.98%	0.00%	-	-
Horiz. %	171.57%	169.61%	169.61%	170.59%	99.02%	100.00%	100.00%	-
NAPS	2.0156	1.5039	1.4964	1.482	1.4906	1.4851	1.4705	23.32%
YoY %	34.02%	0.50%	0.97%	-0.58%	0.37%	0.99%	-	-
Horiz. %	137.07%	102.27%	101.76%	100.78%	101.37%	100.99%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.935	0.845	0.855	0.865	0.89	0.905	0.855	-
P/RPS	1.20	1.60	2.41	5.93	0.79	1.27	1.70	-20.67%
YoY %	-25.00%	-33.61%	-59.36%	650.63%	-37.80%	-25.29%	-	-
Horiz. %	70.59%	94.12%	141.76%	348.82%	46.47%	74.71%	100.00%	-
P/EPS	4.02	11.84	14.40	26.98	7.60	11.13	14.82	-57.99%
YoY %	-66.05%	-17.78%	-46.63%	255.00%	-31.72%	-24.90%	-	-
Horiz. %	27.13%	79.89%	97.17%	182.05%	51.28%	75.10%	100.00%	-
EY	24.89	8.44	6.95	3.71	13.16	8.98	6.75	138.11%
YoY %	194.91%	21.44%	87.33%	-71.81%	46.55%	33.04%	-	-
Horiz. %	368.74%	125.04%	102.96%	54.96%	194.96%	133.04%	100.00%	-
DY	2.97	3.29	3.25	3.21	1.80	1.77	1.87	36.01%
YoY %	-9.73%	1.23%	1.25%	78.33%	1.69%	-5.35%	-	-
Horiz. %	158.82%	175.94%	173.80%	171.66%	96.26%	94.65%	100.00%	-
P/NAPS	0.29	0.35	0.36	0.36	0.38	0.39	0.37	-14.95%
YoY %	-17.14%	-2.78%	0.00%	-5.26%	-2.56%	5.41%	-	-
Horiz. %	78.38%	94.59%	97.30%	97.30%	102.70%	105.41%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	28/11/19	22/08/19	16/05/19	26/02/19	26/11/18	23/08/18	-
Price	0.88	0.93	0.84	0.855	0.86	0.86	0.88	-
P/RPS	1.13	1.76	2.36	5.86	0.76	1.20	1.75	-25.23%
YoY %	-35.80%	-25.42%	-59.73%	671.05%	-36.67%	-31.43%	-	-
Horiz. %	64.57%	100.57%	134.86%	334.86%	43.43%	68.57%	100.00%	-
P/EPS	3.78	13.03	14.14	26.67	7.34	10.58	15.25	-60.44%
YoY %	-70.99%	-7.85%	-46.98%	263.35%	-30.62%	-30.62%	-	-
Horiz. %	24.79%	85.44%	92.72%	174.89%	48.13%	69.38%	100.00%	-
EY	26.44	7.67	7.07	3.75	13.62	9.45	6.56	152.62%
YoY %	244.72%	8.49%	88.53%	-72.47%	44.13%	44.05%	-	-
Horiz. %	403.05%	116.92%	107.77%	57.16%	207.62%	144.05%	100.00%	-
DY	3.16	2.99	3.31	3.25	1.86	1.86	1.82	44.31%
YoY %	5.69%	-9.67%	1.85%	74.73%	0.00%	2.20%	-	-
Horiz. %	173.63%	164.29%	181.87%	178.57%	102.20%	102.20%	100.00%	-
P/NAPS	0.27	0.38	0.35	0.36	0.36	0.37	0.38	-20.32%
YoY %	-28.95%	8.57%	-2.78%	0.00%	-2.70%	-2.63%	-	-
Horiz. %	71.05%	100.00%	92.11%	94.74%	94.74%	97.37%	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