[TROP] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	807,950	936,490	1,007,130	1,388,720	1,719,638	1,336,106	1,263,776	-7.17%
YoY %	-13.73%	-7.01%	-27.48%	-19.24%	28.71%	5.72%	-	-
Horiz. %	63.93%	74.10%	79.69%	109.89%	136.07%	105.72%	100.00%	-
PBT	-74,069	153,517	147,252	252,046	236,702	169,725	323,228	-
YoY %	-148.25%	4.25%	-41.58%	6.48%	39.46%	-47.49%	-	-
Horiz. %	-22.92%	47.49%	45.56%	77.98%	73.23%	52.51%	100.00%	-
Tax	14,301	-71,045	-19,760	-86,560	-69,736	-55,697	-36,381	-
YoY %	120.13%	-259.54%	77.17%	-24.13%	-25.21%	-53.09%	-	-
Horiz. %	-39.31%	195.28%	54.31%	237.93%	191.68%	153.09%	100.00%	-
NP	-59,768	82,472	127,492	165,486	166,966	114,028	286,846	-
YoY %	-172.47%	-35.31%	-22.96%	-0.89%	46.43%	-60.25%	-	-
Horiz. %	-20.84%	28.75%	44.45%	57.69%	58.21%	39.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-80,146	58,605	135,845	158,070	161,144	111,042	258,968	-
YoY %	-236.76%	-56.86%	-14.06%	-1.91%	45.12%	-57.12%	-	-
Horiz. %	-30.95%	22.63%	52.46%	61.04%	62.23%	42.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	46.28%	13.42%	34.34%	29.46%	32.82%	11.26%	-
YoY %	-	244.86%	-60.92%	16.56%	-10.24%	191.47%	-	-
Horiz. %	-	411.01%	119.18%	304.97%	261.63%	291.47%	100.00%	-
Total Cost	867,718	854,018	879,638	1,223,233	1,552,672	1,222,078	976,929	-1.95%
YoY %	1.60%	-2.91%	-28.09%	-21.22%	27.05%	25.09%	-	-
Horiz. %	88.82%	87.42%	90.04%	125.21%	158.93%	125.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,642,690	4,699,839	3,455,769	3,412,623	3,245,233	3,133,807	3,112,780	6.88%
YoY %	-1.22%	36.00%	1.26%	5.16%	3.56%	0.68%	-	-
Horiz. %	149.15%	150.99%	111.02%	109.63%	104.26%	100.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	52,931	31,112	38,981	47,698	95,630	-
YoY %	-	-	70.13%	-20.19%	-18.28%	-50.12%	-	-
Horiz. %	-	-	55.35%	32.53%	40.76%	49.88%	100.00%	-
Div Payout %	-	-	38.96%	19.68%	24.19%	42.96%	36.93%	-
YoY %	-	-	97.97%	-18.64%	-43.69%	16.33%	-	-
Horiz. %	-	-	105.50%	53.29%	65.50%	116.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	4,642,690	4,699,839	3,455,769	3,412,623	3,245,233	3,133,807	3,112,780	6.88%
YoY %	-1.22%	36.00%	1.26%	5.16%	3.56%	0.68%	-	-
Horiz. %	149.15%	150.99%	111.02%	109.63%	104.26%	100.68%	100.00%	-
NOSH	1,470,425	1,470,425	1,470,417	1,470,417	1,465,761	1,430,962	1,434,460	0.41%
YoY %	0.00%	0.00%	0.00%	0.32%	2.43%	-0.24%	-	-
Horiz. %	102.51%	102.51%	102.51%	102.51%	102.18%	99.76%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-7.40%	8.81%	12.66%	11.92%	9.71%	8.53%	22.70%	-
YoY %	-184.00%	-30.41%	6.21%	22.76%	13.83%	-62.42%	-	-
Horiz. %	-32.60%	38.81%	55.77%	52.51%	42.78%	37.58%	100.00%	-
ROE	-1.73%	1.25%	3.93%	4.63%	4.97%	3.54%	8.32%	-
YoY %	-238.40%	-68.19%	-15.12%	-6.84%	40.40%	-57.45%	-	-
Horiz. %	-20.79%	15.02%	47.24%	55.65%	59.74%	42.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	55.86	65.96	70.53	95.22	117.64	93.37	88.10	-7.30%
YoY %	-15.31%	-6.48%	-25.93%	-19.06%	25.99%	5.98%	-	-
Horiz. %	63.41%	74.87%	80.06%	108.08%	133.53%	105.98%	100.00%	-
EPS	-5.53	4.09	9.48	10.81	11.11	7.76	18.05	-
YoY %	-235.21%	-56.86%	-12.30%	-2.70%	43.17%	-57.01%	-	-
Horiz. %	-30.64%	22.66%	52.52%	59.89%	61.55%	42.99%	100.00%	-
DPS	0.00	0.00	3.71	2.13	2.67	3.33	6.67	-
YoY %	0.00%	0.00%	74.18%	-20.22%	-19.82%	-50.07%	-	-
Horiz. %	0.00%	0.00%	55.62%	31.93%	40.03%	49.93%	100.00%	-
NAPS	3.21	3.31	2.42	2.34	2.22	2.19	2.17	6.73%
YoY %	-3.02%	36.78%	3.42%	5.41%	1.37%	0.92%	-	-
Horiz. %	147.93%	152.53%	111.52%	107.83%	102.30%	100.92%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	32.25	37.38	40.20	55.43	68.64	53.33	50.45	-7.18%
YoY %	-13.72%	-7.01%	-27.48%	-19.25%	28.71%	5.71%	-	-
Horiz. %	63.92%	74.09%	79.68%	109.87%	136.06%	105.71%	100.00%	-
EPS	-3.20	2.34	5.42	6.31	6.43	4.43	10.34	-
YoY %	-236.75%	-56.83%	-14.10%	-1.87%	45.15%	-57.16%	-	-
Horiz. %	-30.95%	22.63%	52.42%	61.03%	62.19%	42.84%	100.00%	-
DPS	0.00	0.00	2.11	1.24	1.56	1.90	3.82	-
YoY %	0.00%	0.00%	70.16%	-20.51%	-17.89%	-50.26%	-	-
Horiz. %	0.00%	0.00%	55.24%	32.46%	40.84%	49.74%	100.00%	-
NAPS	1.8532	1.876	1.3794	1.3622	1.2954	1.2509	1.2425	6.88%
YoY %	-1.22%	36.00%	1.26%	5.16%	3.56%	0.68%	-	-
Horiz. %	149.15%	150.99%	111.02%	109.63%	104.26%	100.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.04	0.83	0.845	0.905	0.94	1.03	0.915	-
P/RPS	1.86	1.26	1.20	0.95	0.80	1.10	1.04	10.16%
YoY %	47.62%	5.00%	26.32%	18.75%	-27.27%	5.77%	-	-
Horiz. %	178.85%	121.15%	115.38%	91.35%	76.92%	105.77%	100.00%	-
P/EPS	-18.77	20.11	8.88	8.35	8.53	13.27	5.07	-
YoY %	-193.34%	126.46%	6.35%	-2.11%	-35.72%	161.74%	-	-
Horiz. %	-370.22%	396.65%	175.15%	164.69%	168.24%	261.74%	100.00%	-
EY	-5.33	4.97	11.26	11.98	11.73	7.53	19.73	-
YoY %	-207.24%	-55.86%	-6.01%	2.13%	55.78%	-61.83%	-	-
Horiz. %	-27.01%	25.19%	57.07%	60.72%	59.45%	38.17%	100.00%	-
DY	0.00	0.00	4.39	2.36	2.84	3.24	7.29	-
YoY %	0.00%	0.00%	86.02%	-16.90%	-12.35%	-55.56%	-	-
Horiz. %	0.00%	0.00%	60.22%	32.37%	38.96%	44.44%	100.00%	-
P/NAPS	0.32	0.25	0.35	0.39	0.42	0.47	0.42	-4.42%
YoY %	28.00%	-28.57%	-10.26%	-7.14%	-10.64%	11.90%	-	-
Horiz. %	76.19%	59.52%	83.33%	92.86%	100.00%	111.90%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/21	20/11/20	28/11/19	26/11/18	30/11/17	24/11/16	26/11/15	-
Price	1.06	0.84	0.93	0.86	0.90	1.00	0.955	-
P/RPS	1.90	1.27	1.32	0.90	0.77	1.07	1.08	9.86%
YoY %	49.61%	-3.79%	46.67%	16.88%	-28.04%	-0.93%	-	-
Horiz. %	175.93%	117.59%	122.22%	83.33%	71.30%	99.07%	100.00%	-
P/EPS	-19.13	20.35	9.78	7.93	8.16	12.89	5.29	-
YoY %	-194.00%	108.08%	23.33%	-2.82%	-36.70%	143.67%	-	-
Horiz. %	-361.63%	384.69%	184.88%	149.91%	154.25%	243.67%	100.00%	-
EY	-5.23	4.91	10.23	12.60	12.25	7.76	18.90	-
YoY %	-206.52%	-52.00%	-18.81%	2.86%	57.86%	-58.94%	-	-
Horiz. %	-27.67%	25.98%	54.13%	66.67%	64.81%	41.06%	100.00%	-
DY	0.00	0.00	3.99	2.48	2.96	3.33	6.98	-
YoY %	0.00%	0.00%	60.89%	-16.22%	-11.11%	-52.29%	-	-
Horiz. %	0.00%	0.00%	57.16%	35.53%	42.41%	47.71%	100.00%	-
P/NAPS	0.33	0.25	0.38	0.37	0.41	0.46	0.44	-4.67%
YoY %	32.00%	-34.21%	2.70%	-9.76%	-10.87%	4.55%	-	-
Horiz. %	75.00%	56.82%	86.36%	84.09%	93.18%	104.55%	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