[TROP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	1,388,720	1,719,638	1,336,106	1,263,776	1,139,845	1,374,430	528,001	17.48%
YoY %	-19.24%	28.71%	5.72%	10.87%	-17.07%	160.31%	-	-
Horiz. %	263.01%	325.69%	253.05%	239.35%	215.88%	260.31%	100.00%	-
PBT	252,046	236,702	169,725	323,228	224,913	237,964	213,058	2.83%
YoY %	6.48%	39.46%	-47.49%	43.71%	-5.48%	11.69%	-	-
Horiz. %	118.30%	111.10%	79.66%	151.71%	105.56%	111.69%	100.00%	-
Tax	-86,560	-69,736	-55,697	-36,381	-8,406	-79,770	-57,177	7.15%
YoY %	-24.13%	-25.21%	-53.09%	-332.80%	89.46%	-39.51%	-	-
Horiz. %	151.39%	121.97%	97.41%	63.63%	14.70%	139.51%	100.00%	-
NP	165,486	166,966	114,028	286,846	216,506	158,193	155,881	1.00%
YoY %	-0.89%	46.43%	-60.25%	32.49%	36.86%	1.48%	-	-
Horiz. %	106.16%	107.11%	73.15%	184.02%	138.89%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,070	161,144	111,042	258,968	169,070	141,140	145,318	1.41%
YoY %	-1.91%	45.12%	-57.12%	53.17%	19.79%	-2.88%	-	-
Horiz. %	108.78%	110.89%	76.41%	178.21%	116.34%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.34%	29.46%	32.82%	11.26%	3.74%	33.52%	26.84%	-
YoY %	16.56%	-10.24%	191.47%	201.07%	-88.84%	24.89%	-	-
Horiz. %	127.94%	109.76%	122.28%	41.95%	13.93%	124.89%	100.00%	-
Total Cost	1,223,233	1,552,672	1,222,078	976,929	923,338	1,216,237	372,120	21.92%
YoY %	-21.22%	27.05%	25.09%	5.80%	-24.08%	226.84%	-	-
Horiz. %	328.72%	417.25%	328.41%	262.53%	248.13%	326.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,412,623	3,245,233	3,133,807	3,112,780	2,586,462	1,956,517	1,661,529	12.73%
YoY %	5.16%	3.56%	0.68%	20.35%	32.20%	17.75%	-	-
Horiz. %	205.39%	195.32%	188.61%	187.34%	155.67%	117.75%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	31,112	38,981	47,698	95,630	70,740	-	-	-
YoY %	-20.19%	-18.28%	-50.12%	35.19%	0.00%	-	-	-
Horiz. %	43.98%	55.10%	67.43%	135.19%	100.00%	-	-	-
Div Payout %	19.68%	24.19%	42.96%	36.93%	41.84%	-	-	-
YoY %	-18.64%	-43.69%	16.33%	-11.74%	0.00%	-	-	-
Horiz. %	47.04%	57.82%	102.68%	88.26%	100.00%	-	-	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	3,412,623	3,245,233	3,133,807	3,112,780	2,586,462	1,956,517	1,661,529	12.73%
YoY %	5.16%	3.56%	0.68%	20.35%	32.20%	17.75%	-	-
Horiz. %	205.39%	195.32%	188.61%	187.34%	155.67%	117.75%	100.00%	-
NOSH	1,470,417	1,465,761	1,430,962	1,434,460	1,326,391	922,885	460,257	21.34%
YoY %	0.32%	2.43%	-0.24%	8.15%	43.72%	100.52%	-	-
Horiz. %	319.48%	318.47%	310.90%	311.67%	288.18%	200.52%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	11.92%	9.71%	8.53%	22.70%	18.99%	11.51%	29.52%	-
YoY %	22.76%	13.83%	-62.42%	19.54%	64.99%	-61.01%	-	-
Horiz. %	40.38%	32.89%	28.90%	76.90%	64.33%	38.99%	100.00%	-
ROE	4.63%	4.97%	3.54%	8.32%	6.54%	7.21%	8.75%	-
YoY %	-6.84%	40.40%	-57.45%	27.22%	-9.29%	-17.60%	-	-
Horiz. %	52.91%	56.80%	40.46%	95.09%	74.74%	82.40%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	95.22	117.64	93.37	88.10	85.94	148.93	114.72	-3.05%
YoY %	-19.06%	25.99%	5.98%	2.51%	-42.30%	29.82%	-	-
Horiz. %	83.00%	102.55%	81.39%	76.80%	74.91%	129.82%	100.00%	-
EPS	10.81	11.11	7.76	18.05	12.75	15.29	31.57	-16.35%
YoY %	-2.70%	43.17%	-57.01%	41.57%	-16.61%	-51.57%	-	-
Horiz. %	34.24%	35.19%	24.58%	57.17%	40.39%	48.43%	100.00%	-
DPS	2.13	2.67	3.33	6.67	5.33	0.00	0.00	-
YoY %	-20.22%	-19.82%	-50.07%	25.14%	0.00%	0.00%	-	-
Horiz. %	39.96%	50.09%	62.48%	125.14%	100.00%	-	-	-
NAPS	2.34	2.22	2.19	2.17	1.95	2.12	3.61	-6.96%
YoY %	5.41%	1.37%	0.92%	11.28%	-8.02%	-41.27%	-	-
Horiz. %	64.82%	61.50%	60.66%	60.11%	54.02%	58.73%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,446,930
RPS	60.43	74.83	58.14	55.00	49.60	59.81	22.98	17.47%
YoY %	-19.24%	28.71%	5.71%	10.89%	-17.07%	160.27%	-	-
Horiz. %	262.97%	325.63%	253.00%	239.34%	215.84%	260.27%	100.00%	-
EPS	6.88	7.01	4.83	11.27	7.36	6.14	6.32	1.42%
YoY %	-1.85%	45.13%	-57.14%	53.12%	19.87%	-2.85%	-	-
Horiz. %	108.86%	110.92%	76.42%	178.32%	116.46%	97.15%	100.00%	-
DPS	1.35	1.70	2.08	4.16	3.08	0.00	0.00	-
YoY %	-20.59%	-18.27%	-50.00%	35.06%	0.00%	0.00%	-	-
Horiz. %	43.83%	55.19%	67.53%	135.06%	100.00%	-	-	-
NAPS	1.4851	1.4122	1.3637	1.3546	1.1256	0.8514	0.7231	12.73%
YoY %	5.16%	3.56%	0.67%	20.34%	32.21%	17.74%	-	-
Horiz. %	205.38%	195.30%	188.59%	187.33%	155.66%	117.74%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.905	0.94	1.03	0.915	1.27	1.51	1.02	-
P/RPS	0.95	0.80	1.10	1.04	1.48	1.01	0.89	1.09%
YoY %	18.75%	-27.27%	5.77%	-29.73%	46.53%	13.48%	-	-
Horiz. %	106.74%	89.89%	123.60%	116.85%	166.29%	113.48%	100.00%	-
P/EPS	8.35	8.53	13.27	5.07	9.96	9.87	3.23	17.14%
YoY %	-2.11%	-35.72%	161.74%	-49.10%	0.91%	205.57%	-	-
Horiz. %	258.51%	264.09%	410.84%	156.97%	308.36%	305.57%	100.00%	-
EY	11.98	11.73	7.53	19.73	10.04	10.13	30.95	-14.62%
YoY %	2.13%	55.78%	-61.83%	96.51%	-0.89%	-67.27%	-	-
Horiz. %	38.71%	37.90%	24.33%	63.75%	32.44%	32.73%	100.00%	-
DY	2.36	2.84	3.24	7.29	4.20	0.00	0.00	-
YoY %	-16.90%	-12.35%	-55.56%	73.57%	0.00%	0.00%	-	-
Horiz. %	56.19%	67.62%	77.14%	173.57%	100.00%	-	-	-
P/NAPS	0.39	0.42	0.47	0.42	0.65	0.71	0.28	5.67%
YoY %	-7.14%	-10.64%	11.90%	-35.38%	-8.45%	153.57%	-	-
Horiz. %	139.29%	150.00%	167.86%	150.00%	232.14%	253.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	30/11/17	24/11/16	26/11/15	27/11/14	29/11/13	30/11/12	-
Price	0.86	0.90	1.00	0.955	1.23	1.34	1.04	-
P/RPS	0.90	0.77	1.07	1.08	1.43	0.90	0.91	-0.18%
YoY %	16.88%	-28.04%	-0.93%	-24.48%	58.89%	-1.10%	-	-
Horiz. %	98.90%	84.62%	117.58%	118.68%	157.14%	98.90%	100.00%	-
P/EPS	7.93	8.16	12.89	5.29	9.65	8.76	3.29	15.78%
YoY %	-2.82%	-36.70%	143.67%	-45.18%	10.16%	166.26%	-	-
Horiz. %	241.03%	248.02%	391.79%	160.79%	293.31%	266.26%	100.00%	-
EY	12.60	12.25	7.76	18.90	10.36	11.41	30.36	-13.62%
YoY %	2.86%	57.86%	-58.94%	82.43%	-9.20%	-62.42%	-	-
Horiz. %	41.50%	40.35%	25.56%	62.25%	34.12%	37.58%	100.00%	-
DY	2.48	2.96	3.33	6.98	4.34	0.00	0.00	-
YoY %	-16.22%	-11.11%	-52.29%	60.83%	0.00%	0.00%	-	-
Horiz. %	57.14%	68.20%	76.73%	160.83%	100.00%	-	-	-
P/NAPS	0.37	0.41	0.46	0.44	0.63	0.63	0.29	4.14%
YoY %	-9.76%	-10.87%	4.55%	-30.16%	0.00%	117.24%	-	-
Horiz. %	127.59%	141.38%	158.62%	151.72%	217.24%	217.24%	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

MQ Market Updates - 28 June 2024

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

48,989,600

MAXLAND-WB

0.03

+0.025

27,045,600

HIAPTEK

0.44

+0.015

26,351,900

SNS

0.77

+0.015

23,457,800

TCS

0.18

+0.02

22,206,200

NOVAMSC

0.225

+0.01

19,084,500

YGL

0.265

+0.02

17,582,700

More active Stocks

NESTLE

123.00

+1.50

3,400

F&N

31.98

+0.20

22,600

AJI

15.66

+0.16

6,700

PANAMY

20.30

+0.12

2,300

HUMEIND

3.46

+0.11

423,200

CANONE

3.11

+0.11

200

DAYANG

2.73

+0.10

850,500

NAIM

1.50

+0.08

1,188,900

MSM

2.41

+0.08

548,200

SUNCON

3.87

+0.08

408,100

More gainer Stocks

DLADY

35.86

-0.32

3,600

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

5,067,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,804,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

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