[TROP] QoQ TTM 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
TTM Result
Revenue	1,120,354	1,349,279	1,410,261	1,392,235	1,635,471	1,660,579	1,816,938	-27.49%
YoY %	-16.97%	-4.32%	1.29%	-14.87%	-1.51%	-8.61%	-	-
Horiz. %	61.66%	74.26%	77.62%	76.63%	90.01%	91.39%	100.00%	-
PBT	383,089	241,634	247,434	255,784	320,230	303,274	313,686	14.21%
YoY %	58.54%	-2.34%	-3.26%	-20.12%	5.59%	-3.32%	-	-
Horiz. %	122.12%	77.03%	78.88%	81.54%	102.09%	96.68%	100.00%	-
Tax	-28,139	-90,300	-82,872	-86,573	-140,400	-104,396	-108,333	-59.19%
YoY %	68.84%	-8.96%	4.28%	38.34%	-34.49%	3.63%	-	-
Horiz. %	25.97%	83.35%	76.50%	79.91%	129.60%	96.37%	100.00%	-
NP	354,950	151,334	164,562	169,211	179,830	198,878	205,353	43.88%
YoY %	134.55%	-8.04%	-2.75%	-5.91%	-9.58%	-3.15%	-	-
Horiz. %	172.85%	73.69%	80.14%	82.40%	87.57%	96.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,784	153,359	170,711	169,689	170,028	188,170	189,512	46.27%
YoY %	118.95%	-10.16%	0.60%	-0.20%	-9.64%	-0.71%	-	-
Horiz. %	177.18%	80.92%	90.08%	89.54%	89.72%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.35%	37.37%	33.49%	33.85%	43.84%	34.42%	34.54%	-
YoY %	-80.33%	11.59%	-1.06%	-22.79%	27.37%	-0.35%	-	-
Horiz. %	21.28%	108.19%	96.96%	98.00%	126.93%	99.65%	100.00%	-
Total Cost	765,404	1,197,945	1,245,699	1,223,024	1,455,641	1,461,701	1,611,585	-39.04%
YoY %	-36.11%	-3.83%	1.85%	-15.98%	-0.41%	-9.30%	-	-
Horiz. %	47.49%	74.33%	77.30%	75.89%	90.32%	90.70%	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	39,945	39,945	39,945	39,945	23,420	23,420	52,656	-16.77%
YoY %	0.00%	0.00%	0.00%	70.56%	0.00%	-55.52%	-	-
Horiz. %	75.86%	75.86%	75.86%	75.86%	44.48%	44.48%	100.00%	-
Div Payout %	11.90%	26.05%	23.40%	23.54%	13.77%	12.45%	27.79%	-
YoY %	-54.32%	11.32%	-0.59%	70.95%	10.60%	-55.20%	-	-
Horiz. %	42.82%	93.74%	84.20%	84.71%	49.55%	44.80%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
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%	11.22%	11.67%	12.15%	11.00%	11.98%	11.30%	-
YoY %	182.35%	-3.86%	-3.95%	10.45%	-8.18%	6.02%	-	-
Horiz. %	280.35%	99.29%	103.27%	107.52%	97.35%	106.02%	100.00%	-
ROE	7.25%	4.44%	4.96%	4.98%	4.96%	5.51%	5.61%	-
YoY %	63.29%	-10.48%	-0.40%	0.40%	-9.98%	-1.78%	-	-
Horiz. %	129.23%	79.14%	88.41%	88.77%	88.41%	98.22%	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	94.49	98.43	96.89	112.68	113.86	124.20	-26.82%
YoY %	-17.83%	-4.00%	1.59%	-14.01%	-1.04%	-8.33%	-	-
Horiz. %	62.51%	76.08%	79.25%	78.01%	90.72%	91.67%	100.00%	-
EPS	23.27	10.74	11.91	11.81	11.71	12.90	12.95	47.64%
YoY %	116.67%	-9.82%	0.85%	0.85%	-9.22%	-0.39%	-	-
Horiz. %	179.69%	82.93%	91.97%	91.20%	90.42%	99.61%	100.00%	-
DPS	2.78	2.78	2.78	2.78	1.60	1.60	3.60	-15.78%
YoY %	0.00%	0.00%	0.00%	73.75%	0.00%	-55.56%	-	-
Horiz. %	77.22%	77.22%	77.22%	77.22%	44.44%	44.44%	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	58.72	61.37	60.59	71.17	72.26	79.07	-27.49%
YoY %	-16.98%	-4.32%	1.29%	-14.87%	-1.51%	-8.61%	-	-
Horiz. %	61.65%	74.26%	77.61%	76.63%	90.01%	91.39%	100.00%	-
EPS	14.61	6.67	7.43	7.38	7.40	8.19	8.25	46.22%
YoY %	119.04%	-10.23%	0.68%	-0.27%	-9.65%	-0.73%	-	-
Horiz. %	177.09%	80.85%	90.06%	89.45%	89.70%	99.27%	100.00%	-
DPS	1.74	1.74	1.74	1.74	1.02	1.02	2.29	-16.69%
YoY %	0.00%	0.00%	0.00%	70.59%	0.00%	-55.46%	-	-
Horiz. %	75.98%	75.98%	75.98%	75.98%	44.54%	44.54%	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	0.89	0.87	0.89	0.79	0.79	0.69	44.47%
YoY %	34.83%	2.30%	-2.25%	12.66%	0.00%	14.49%	-	-
Horiz. %	173.91%	128.99%	126.09%	128.99%	114.49%	114.49%	100.00%	-
P/EPS	4.02	7.87	7.18	7.32	7.60	7.01	6.60	-28.08%
YoY %	-48.92%	9.61%	-1.91%	-3.68%	8.42%	6.21%	-	-
Horiz. %	60.91%	119.24%	108.79%	110.91%	115.15%	106.21%	100.00%	-
EY	24.89	12.71	13.94	13.65	13.16	14.26	15.15	39.10%
YoY %	95.83%	-8.82%	2.12%	3.72%	-7.71%	-5.87%	-	-
Horiz. %	164.29%	83.89%	92.01%	90.10%	86.86%	94.13%	100.00%	-
DY	2.97	3.29	3.25	3.21	1.80	1.77	4.21	-20.70%
YoY %	-9.73%	1.23%	1.25%	78.33%	1.69%	-57.96%	-	-
Horiz. %	70.55%	78.15%	77.20%	76.25%	42.76%	42.04%	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	0.98	0.85	0.88	0.76	0.76	0.71	36.20%
YoY %	15.31%	15.29%	-3.41%	15.79%	0.00%	7.04%	-	-
Horiz. %	159.15%	138.03%	119.72%	123.94%	107.04%	107.04%	100.00%	-
P/EPS	3.78	8.66	7.05	7.24	7.34	6.67	6.79	-32.25%
YoY %	-56.35%	22.84%	-2.62%	-1.36%	10.04%	-1.77%	-	-
Horiz. %	55.67%	127.54%	103.83%	106.63%	108.10%	98.23%	100.00%	-
EY	26.44	11.55	14.18	13.81	13.62	15.00	14.72	47.60%
YoY %	128.92%	-18.55%	2.68%	1.40%	-9.20%	1.90%	-	-
Horiz. %	179.62%	78.46%	96.33%	93.82%	92.53%	101.90%	100.00%	-
DY	3.16	2.99	3.31	3.25	1.86	1.86	4.09	-15.76%
YoY %	5.69%	-9.67%	1.85%	74.73%	0.00%	-54.52%	-	-
Horiz. %	77.26%	73.11%	80.93%	79.46%	45.48%	45.48%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.185

-0.01

275,521,800

INGENIEU

0.065

0.00

223,440,900

HSI-CXV

0.145

0.00

211,297,200

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXF

0.12

0.00

148,839,900

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

91,576,600

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.745

+0.05

64,398,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

4.27

+0.27

1,782,600

PANAMY

20.26

+0.26

4,900

DLADY

36.26

+0.24

5,200

CHGP

2.49

+0.20

137,700

AJI

15.40

+0.20

110,000

HLFG

17.38

+0.18

100,100

YTLPOWR

4.83

+0.16

14,552,700

PETGAS

18.20

+0.16

140,600

GREATEC

5.14

+0.15

339,700

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

30,900

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

91,700

KLK

20.74

-0.24

478,500

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

74,300

YTLPOWR-C34

0.74

-0.10

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More