[TROP] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	292,259	292,592	327,685	325,096	311,507	283,361	273,386	4.53%
YoY %	-0.11%	-10.71%	0.80%	4.36%	9.93%	3.65%	-	-
Horiz. %	106.90%	107.03%	119.86%	118.91%	113.94%	103.65%	100.00%	-
PBT	53,394	31,844	64,408	62,836	72,115	100,142	78,338	-22.49%
YoY %	67.67%	-50.56%	2.50%	-12.87%	-27.99%	27.83%	-	-
Horiz. %	68.16%	40.65%	82.22%	80.21%	92.06%	127.83%	100.00%	-
Tax	-5,725	-11,201	-14,223	-11,467	-12,652	-17,128	-24,470	-61.93%
YoY %	48.89%	21.25%	-24.03%	9.37%	26.13%	30.00%	-	-
Horiz. %	23.40%	45.77%	58.12%	46.86%	51.70%	70.00%	100.00%	-
NP	47,669	20,643	50,185	51,369	59,463	83,014	53,868	-7.80%
YoY %	130.92%	-58.87%	-2.30%	-13.61%	-28.37%	54.11%	-	-
Horiz. %	88.49%	38.32%	93.16%	95.36%	110.39%	154.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,252	12,763	39,598	41,410	50,513	71,497	40,470	4.51%
YoY %	238.89%	-67.77%	-4.38%	-18.02%	-29.35%	76.67%	-	-
Horiz. %	106.87%	31.54%	97.85%	102.32%	124.82%	176.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.72%	35.17%	22.08%	18.25%	17.54%	17.10%	31.24%	-
YoY %	-69.52%	59.28%	20.99%	4.05%	2.57%	-45.26%	-	-
Horiz. %	34.31%	112.58%	70.68%	58.42%	56.15%	54.74%	100.00%	-
Total Cost	244,590	271,949	277,500	273,727	252,044	200,347	219,518	7.45%
YoY %	-10.06%	-2.00%	1.38%	8.60%	25.80%	-8.73%	-	-
Horiz. %	111.42%	123.88%	126.41%	124.69%	114.82%	91.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,861	880,966	830,339	890,879	268,130	679,083	654,117	-21.45%
YoY %	-48.37%	6.10%	-6.80%	232.26%	-60.52%	3.82%	-	-
Horiz. %	69.54%	134.68%	126.94%	136.20%	40.99%	103.82%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	22,743	8,043	15,819	15,819	20,991	18,167	10,392	68.32%
YoY %	182.77%	-49.16%	0.00%	-24.64%	15.54%	74.82%	-	-
Horiz. %	218.85%	77.40%	152.22%	152.22%	201.99%	174.82%	100.00%	-
Div Payout %	52.58%	63.03%	39.95%	38.20%	41.56%	25.41%	25.68%	-
YoY %	-16.58%	57.77%	4.58%	-8.08%	63.56%	-1.05%	-	-
Horiz. %	204.75%	245.44%	155.57%	148.75%	161.84%	98.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	454,861	880,966	830,339	890,879	268,130	679,083	654,117	-21.45%
YoY %	-48.37%	6.10%	-6.80%	232.26%	-60.52%	3.82%	-	-
Horiz. %	69.54%	134.68%	126.94%	136.20%	40.99%	103.82%	100.00%	-
NOSH	454,861	463,666	439,333	463,999	268,130	259,192	261,647	44.43%
YoY %	-1.90%	5.54%	-5.32%	73.05%	3.45%	-0.94%	-	-
Horiz. %	173.85%	177.21%	167.91%	177.34%	102.48%	99.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	16.31%	7.06%	15.32%	15.80%	19.09%	29.30%	19.70%	-
YoY %	131.02%	-53.92%	-3.04%	-17.23%	-34.85%	48.73%	-	-
Horiz. %	82.79%	35.84%	77.77%	80.20%	96.90%	148.73%	100.00%	-
ROE	9.51%	1.45%	4.77%	4.65%	18.84%	10.53%	6.19%	-
YoY %	555.86%	-69.60%	2.58%	-75.32%	78.92%	70.11%	-	-
Horiz. %	153.63%	23.42%	77.06%	75.12%	304.36%	170.11%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	64.25	63.10	74.59	70.06	116.18	109.32	104.49	-27.62%
YoY %	1.82%	-15.40%	6.47%	-39.70%	6.28%	4.62%	-	-
Horiz. %	61.49%	60.39%	71.38%	67.05%	111.19%	104.62%	100.00%	-
EPS	9.51	2.75	9.01	8.92	18.84	27.58	15.47	-27.63%
YoY %	245.82%	-69.48%	1.01%	-52.65%	-31.69%	78.28%	-	-
Horiz. %	61.47%	17.78%	58.24%	57.66%	121.78%	178.28%	100.00%	-
DPS	5.00	1.73	3.60	3.41	7.83	7.00	3.97	16.57%
YoY %	189.02%	-51.94%	5.57%	-56.45%	11.86%	76.32%	-	-
Horiz. %	125.94%	43.58%	90.68%	85.89%	197.23%	176.32%	100.00%	-
NAPS	1.00	1.90	1.89	1.92	1.00	2.62	2.50	-45.62%
YoY %	-47.37%	0.53%	-1.56%	92.00%	-61.83%	4.80%	-	-
Horiz. %	40.00%	76.00%	75.60%	76.80%	40.00%	104.80%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 463,999
RPS	12.72	12.73	14.26	14.15	13.56	12.33	11.90	4.52%
YoY %	-0.08%	-10.73%	0.78%	4.35%	9.98%	3.61%	-	-
Horiz. %	106.89%	106.97%	119.83%	118.91%	113.95%	103.61%	100.00%	-
EPS	1.88	0.56	1.72	1.80	2.20	3.11	1.76	4.48%
YoY %	235.71%	-67.44%	-4.44%	-18.18%	-29.26%	76.70%	-	-
Horiz. %	106.82%	31.82%	97.73%	102.27%	125.00%	176.70%	100.00%	-
DPS	0.99	0.35	0.69	0.69	0.91	0.79	0.45	68.91%
YoY %	182.86%	-49.28%	0.00%	-24.18%	15.19%	75.56%	-	-
Horiz. %	220.00%	77.78%	153.33%	153.33%	202.22%	175.56%	100.00%	-
NAPS	0.1979	0.3834	0.3613	0.3877	0.1167	0.2955	0.2847	-21.47%
YoY %	-48.38%	6.12%	-6.81%	232.22%	-60.51%	3.79%	-	-
Horiz. %	69.51%	134.67%	126.91%	136.18%	40.99%	103.79%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.03	1.03	1.09	0.95	0.99	1.20	1.01	-
P/RPS	1.60	1.63	1.46	1.36	0.85	1.10	0.97	39.47%
YoY %	-1.84%	11.64%	7.35%	60.00%	-22.73%	13.40%	-	-
Horiz. %	164.95%	168.04%	150.52%	140.21%	87.63%	113.40%	100.00%	-
P/EPS	10.83	37.42	12.09	10.64	5.26	4.35	6.53	39.98%
YoY %	-71.06%	209.51%	13.63%	102.28%	20.92%	-33.38%	-	-
Horiz. %	165.85%	573.05%	185.15%	162.94%	80.55%	66.62%	100.00%	-
EY	9.23	2.67	8.27	9.39	19.03	22.99	15.31	-28.56%
YoY %	245.69%	-67.71%	-11.93%	-50.66%	-17.22%	50.16%	-	-
Horiz. %	60.29%	17.44%	54.02%	61.33%	124.30%	150.16%	100.00%	-
DY	4.85	1.68	3.30	3.59	7.91	5.83	3.93	15.00%
YoY %	188.69%	-49.09%	-8.08%	-54.61%	35.68%	48.35%	-	-
Horiz. %	123.41%	42.75%	83.97%	91.35%	201.27%	148.35%	100.00%	-
P/NAPS	1.03	0.54	0.58	0.49	0.99	0.46	0.40	87.54%
YoY %	90.74%	-6.90%	18.37%	-50.51%	115.22%	15.00%	-	-
Horiz. %	257.50%	135.00%	145.00%	122.50%	247.50%	115.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	23/11/10	24/08/10	19/05/10	23/02/10	18/11/09	26/08/09	-
Price	1.14	1.06	1.05	1.07	0.88	1.04	1.14	-
P/RPS	1.77	1.68	1.41	1.53	0.76	0.95	1.09	38.03%
YoY %	5.36%	19.15%	-7.84%	101.32%	-20.00%	-12.84%	-	-
Horiz. %	162.39%	154.13%	129.36%	140.37%	69.72%	87.16%	100.00%	-
P/EPS	11.99	38.51	11.65	11.99	4.67	3.77	7.37	38.20%
YoY %	-68.87%	230.56%	-2.84%	156.75%	23.87%	-48.85%	-	-
Horiz. %	162.69%	522.52%	158.07%	162.69%	63.36%	51.15%	100.00%	-
EY	8.34	2.60	8.58	8.34	21.41	26.52	13.57	-27.64%
YoY %	220.77%	-69.70%	2.88%	-61.05%	-19.27%	95.43%	-	-
Horiz. %	61.46%	19.16%	63.23%	61.46%	157.77%	195.43%	100.00%	-
DY	4.39	1.64	3.43	3.19	8.90	6.73	3.48	16.70%
YoY %	167.68%	-52.19%	7.52%	-64.16%	32.24%	93.39%	-	-
Horiz. %	126.15%	47.13%	98.56%	91.67%	255.75%	193.39%	100.00%	-
P/NAPS	1.14	0.56	0.56	0.56	0.88	0.40	0.46	82.82%
YoY %	103.57%	0.00%	0.00%	-36.36%	120.00%	-13.04%	-	-
Horiz. %	247.83%	121.74%	121.74%	121.74%	191.30%	86.96%	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