[TROP] QoQ TTM Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	1,459,405	1,306,962	1,194,462	1,148,718	1,252,713	1,851,792	1,907,942	-16.29%
YoY %	11.66%	9.42%	3.98%	-8.30%	-32.35%	-2.94%	-	-
Horiz. %	76.49%	68.50%	62.60%	60.21%	65.66%	97.06%	100.00%	-
PBT	167,979	181,963	303,947	285,846	297,085	476,879	341,906	-37.60%
YoY %	-7.69%	-40.13%	6.33%	-3.78%	-37.70%	39.48%	-	-
Horiz. %	49.13%	53.22%	88.90%	83.60%	86.89%	139.48%	100.00%	-
Tax	-52,976	-63,094	-65,321	-47,536	-48,604	-49,515	-33,671	35.08%
YoY %	16.04%	3.41%	-37.41%	2.20%	1.84%	-47.06%	-	-
Horiz. %	157.33%	187.38%	194.00%	141.18%	144.35%	147.06%	100.00%	-
NP	115,003	118,869	238,626	238,310	248,481	427,364	308,235	-48.01%
YoY %	-3.25%	-50.19%	0.13%	-4.09%	-41.86%	38.65%	-	-
Horiz. %	37.31%	38.56%	77.42%	77.31%	80.61%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,539	112,360	229,346	219,195	223,302	392,887	270,624	-44.13%
YoY %	0.16%	-51.01%	4.63%	-1.84%	-43.16%	45.18%	-	-
Horiz. %	41.59%	41.52%	84.75%	81.00%	82.51%	145.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.54%	34.67%	21.49%	16.63%	16.36%	10.38%	9.85%	-
YoY %	-9.03%	61.33%	29.22%	1.65%	57.61%	5.38%	-	-
Horiz. %	320.20%	351.98%	218.17%	168.83%	166.09%	105.38%	100.00%	-
Total Cost	1,344,402	1,188,093	955,836	910,408	1,004,232	1,424,428	1,599,707	-10.89%
YoY %	13.16%	24.30%	4.99%	-9.34%	-29.50%	-10.96%	-	-
Horiz. %	84.04%	74.27%	59.75%	56.91%	62.78%	89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,126,514	3,123,173	3,143,292	3,106,238	3,110,226	3,139,839	2,996,971	2.84%
YoY %	0.11%	-0.64%	1.19%	-0.13%	-0.94%	4.77%	-	-
Horiz. %	104.32%	104.21%	104.88%	103.65%	103.78%	104.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	71,343	64,585	101,278	101,278	101,278	72,346	-	-
YoY %	10.46%	-36.23%	0.00%	0.00%	39.99%	0.00%	-	-
Horiz. %	98.61%	89.27%	139.99%	139.99%	139.99%	100.00%	-	-
Div Payout %	63.39%	57.48%	44.16%	46.20%	45.36%	18.41%	-	-
YoY %	10.28%	30.16%	-4.42%	1.85%	146.39%	0.00%	-	-
Horiz. %	344.32%	312.22%	239.87%	250.95%	246.39%	100.00%	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	3,126,514	3,123,173	3,143,292	3,106,238	3,110,226	3,139,839	2,996,971	2.84%
YoY %	0.11%	-0.64%	1.19%	-0.13%	-0.94%	4.77%	-	-
Horiz. %	104.32%	104.21%	104.88%	103.65%	103.78%	104.77%	100.00%	-
NOSH	1,447,466	1,426,106	1,448,521	1,444,761	1,446,616	1,446,930	1,447,812	-0.01%
YoY %	1.50%	-1.55%	0.26%	-0.13%	-0.02%	-0.06%	-	-
Horiz. %	99.98%	98.50%	100.05%	99.79%	99.92%	99.94%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	7.88%	9.10%	19.98%	20.75%	19.84%	23.08%	16.16%	-
YoY %	-13.41%	-54.45%	-3.71%	4.59%	-14.04%	42.82%	-	-
Horiz. %	48.76%	56.31%	123.64%	128.40%	122.77%	142.82%	100.00%	-
ROE	3.60%	3.60%	7.30%	7.06%	7.18%	12.51%	9.03%	-
YoY %	0.00%	-50.68%	3.40%	-1.67%	-42.61%	38.54%	-	-
Horiz. %	39.87%	39.87%	80.84%	78.18%	79.51%	138.54%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	102.23	91.65	82.46	79.51	86.60	127.98	131.78	-15.50%
YoY %	11.54%	11.14%	3.71%	-8.19%	-32.33%	-2.88%	-	-
Horiz. %	77.58%	69.55%	62.57%	60.34%	65.72%	97.12%	100.00%	-
EPS	7.88	7.88	15.83	15.17	15.44	27.15	18.69	-43.62%
YoY %	0.00%	-50.22%	4.35%	-1.75%	-43.13%	45.26%	-	-
Horiz. %	42.16%	42.16%	84.70%	81.17%	82.61%	145.26%	100.00%	-
DPS	5.00	4.50	7.00	7.00	7.00	5.00	0.00	-
YoY %	11.11%	-35.71%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	100.00%	90.00%	140.00%	140.00%	140.00%	100.00%	-	-
NAPS	2.19	2.19	2.17	2.15	2.15	2.17	2.07	3.81%
YoY %	0.00%	0.92%	0.93%	0.00%	-0.92%	4.83%	-	-
Horiz. %	105.80%	105.80%	104.83%	103.86%	103.86%	104.83%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,444,761
RPS	58.05	51.98	47.51	45.69	49.82	73.65	75.89	-16.29%
YoY %	11.68%	9.41%	3.98%	-8.29%	-32.36%	-2.95%	-	-
Horiz. %	76.49%	68.49%	62.60%	60.21%	65.65%	97.05%	100.00%	-
EPS	4.48	4.47	9.12	8.72	8.88	15.63	10.76	-44.09%
YoY %	0.22%	-50.99%	4.59%	-1.80%	-43.19%	45.26%	-	-
Horiz. %	41.64%	41.54%	84.76%	81.04%	82.53%	145.26%	100.00%	-
DPS	2.84	2.57	4.03	4.03	4.03	2.88	0.00	-
YoY %	10.51%	-36.23%	0.00%	0.00%	39.93%	0.00%	-	-
Horiz. %	98.61%	89.24%	139.93%	139.93%	139.93%	100.00%	-	-
NAPS	1.2435	1.2422	1.2502	1.2355	1.237	1.2488	1.192	2.84%
YoY %	0.10%	-0.64%	1.19%	-0.12%	-0.94%	4.77%	-	-
Horiz. %	104.32%	104.21%	104.88%	103.65%	103.78%	104.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.00	1.03	1.03	1.02	1.00	0.915	1.01	-
P/RPS	0.98	1.12	1.25	1.28	1.15	0.71	0.77	17.35%
YoY %	-12.50%	-10.40%	-2.34%	11.30%	61.97%	-7.79%	-	-
Horiz. %	127.27%	145.45%	162.34%	166.23%	149.35%	92.21%	100.00%	-
P/EPS	12.69	13.07	6.51	6.72	6.48	3.37	5.40	76.30%
YoY %	-2.91%	100.77%	-3.12%	3.70%	92.28%	-37.59%	-	-
Horiz. %	235.00%	242.04%	120.56%	124.44%	120.00%	62.41%	100.00%	-
EY	7.88	7.65	15.37	14.87	15.44	29.68	18.51	-43.26%
YoY %	3.01%	-50.23%	3.36%	-3.69%	-47.98%	60.35%	-	-
Horiz. %	42.57%	41.33%	83.04%	80.33%	83.41%	160.35%	100.00%	-
DY	5.00	4.37	6.80	6.86	7.00	5.46	0.00	-
YoY %	14.42%	-35.74%	-0.87%	-2.00%	28.21%	0.00%	-	-
Horiz. %	91.58%	80.04%	124.54%	125.64%	128.21%	100.00%	-	-
P/NAPS	0.46	0.47	0.47	0.47	0.47	0.42	0.49	-4.10%
YoY %	-2.13%	0.00%	0.00%	0.00%	11.90%	-14.29%	-	-
Horiz. %	93.88%	95.92%	95.92%	95.92%	95.92%	85.71%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	24/11/16	25/08/16	19/05/16	19/02/16	26/11/15	13/08/15	-
Price	0.985	1.00	1.06	1.04	1.14	0.955	0.92	-
P/RPS	0.96	1.09	1.29	1.31	1.32	0.75	0.70	23.31%
YoY %	-11.93%	-15.50%	-1.53%	-0.76%	76.00%	7.14%	-	-
Horiz. %	137.14%	155.71%	184.29%	187.14%	188.57%	107.14%	100.00%	-
P/EPS	12.50	12.69	6.69	6.85	7.39	3.52	4.92	85.66%
YoY %	-1.50%	89.69%	-2.34%	-7.31%	109.94%	-28.46%	-	-
Horiz. %	254.07%	257.93%	135.98%	139.23%	150.20%	71.54%	100.00%	-
EY	8.00	7.88	14.94	14.59	13.54	28.43	20.32	-46.13%
YoY %	1.52%	-47.26%	2.40%	7.75%	-52.37%	39.91%	-	-
Horiz. %	39.37%	38.78%	73.52%	71.80%	66.63%	139.91%	100.00%	-
DY	5.08	4.50	6.60	6.73	6.14	5.24	0.00	-
YoY %	12.89%	-31.82%	-1.93%	9.61%	17.18%	0.00%	-	-
Horiz. %	96.95%	85.88%	125.95%	128.44%	117.18%	100.00%	-	-
P/NAPS	0.45	0.46	0.49	0.48	0.53	0.44	0.44	1.50%
YoY %	-2.17%	-6.12%	2.08%	-9.43%	20.45%	0.00%	-	-
Horiz. %	102.27%	104.55%	111.36%	109.09%	120.45%	100.00%	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