[TROP] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	292,499	327,685	273,386	239,011	203,336	225,832	278,379	0.82%
YoY %	-10.74%	19.86%	14.38%	17.54%	-9.96%	-18.88%	-	-
Horiz. %	105.07%	117.71%	98.21%	85.86%	73.04%	81.12%	100.00%	-
PBT	83,443	64,408	78,338	68,507	64,208	49,563	69,051	3.20%
YoY %	29.55%	-17.78%	14.35%	6.70%	29.55%	-28.22%	-	-
Horiz. %	120.84%	93.28%	113.45%	99.21%	92.99%	71.78%	100.00%	-
Tax	-2,251	-14,223	-24,470	-16,797	-17,532	-21,060	-21,441	-31.30%
YoY %	84.17%	41.88%	-45.68%	4.19%	16.75%	1.78%	-	-
Horiz. %	10.50%	66.34%	114.13%	78.34%	81.77%	98.22%	100.00%	-
NP	81,192	50,185	53,868	51,710	46,676	28,503	47,610	9.29%
YoY %	61.79%	-6.84%	4.17%	10.78%	63.76%	-40.13%	-	-
Horiz. %	170.54%	105.41%	113.14%	108.61%	98.04%	59.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,044	39,598	40,470	41,200	42,975	22,897	43,473	10.47%
YoY %	99.62%	-2.15%	-1.77%	-4.13%	87.69%	-47.33%	-	-
Horiz. %	181.82%	91.09%	93.09%	94.77%	98.85%	52.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.70%	22.08%	31.24%	24.52%	27.31%	42.49%	31.05%	-
YoY %	-87.77%	-29.32%	27.41%	-10.22%	-35.73%	36.84%	-	-
Horiz. %	8.70%	71.11%	100.61%	78.97%	87.95%	136.84%	100.00%	-
Total Cost	211,307	277,500	219,518	187,301	156,660	197,329	230,769	-1.45%
YoY %	-23.85%	26.41%	17.20%	19.56%	-20.61%	-14.49%	-	-
Horiz. %	91.57%	120.25%	95.12%	81.16%	67.89%	85.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	937,706	830,339	654,117	610,322	583,076	532,386	511,988	10.60%
YoY %	12.93%	26.94%	7.18%	4.67%	9.52%	3.98%	-	-
Horiz. %	183.15%	162.18%	127.76%	119.21%	113.88%	103.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	22,743	15,819	10,392	10,365	10,307	10,560	7,818	19.46%
YoY %	43.77%	52.22%	0.26%	0.56%	-2.40%	35.07%	-	-
Horiz. %	290.91%	202.34%	132.92%	132.58%	131.84%	135.07%	100.00%	-
Div Payout %	28.77%	39.95%	25.68%	25.16%	23.98%	46.12%	17.99%	-
YoY %	-27.98%	55.57%	2.07%	4.92%	-48.01%	156.36%	-	-
Horiz. %	159.92%	222.07%	142.75%	139.86%	133.30%	256.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	937,706	830,339	654,117	610,322	583,076	532,386	511,988	10.60%
YoY %	12.93%	26.94%	7.18%	4.67%	9.52%	3.98%	-	-
Horiz. %	183.15%	162.18%	127.76%	119.21%	113.88%	103.98%	100.00%	-
NOSH	455,197	439,333	261,647	258,611	262,647	262,259	261,218	9.69%
YoY %	3.61%	67.91%	1.17%	-1.54%	0.15%	0.40%	-	-
Horiz. %	174.26%	168.19%	100.16%	99.00%	100.55%	100.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	27.76%	15.32%	19.70%	21.63%	22.96%	12.62%	17.10%	-
YoY %	81.20%	-22.23%	-8.92%	-5.79%	81.93%	-26.20%	-	-
Horiz. %	162.34%	89.59%	115.20%	126.49%	134.27%	73.80%	100.00%	-
ROE	8.43%	4.77%	6.19%	6.75%	7.37%	4.30%	8.49%	-
YoY %	76.73%	-22.94%	-8.30%	-8.41%	71.40%	-49.35%	-	-
Horiz. %	99.29%	56.18%	72.91%	79.51%	86.81%	50.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	64.26	74.59	104.49	92.42	77.42	86.11	106.57	-8.08%
YoY %	-13.85%	-28.62%	13.06%	19.37%	-10.09%	-19.20%	-	-
Horiz. %	60.30%	69.99%	98.05%	86.72%	72.65%	80.80%	100.00%	-
EPS	17.36	9.01	15.47	15.93	16.36	8.73	16.64	0.70%
YoY %	92.67%	-41.76%	-2.89%	-2.63%	87.40%	-47.54%	-	-
Horiz. %	104.33%	54.15%	92.97%	95.73%	98.32%	52.46%	100.00%	-
DPS	5.00	3.60	3.97	4.00	4.00	4.03	3.00	8.88%
YoY %	38.89%	-9.32%	-0.75%	0.00%	-0.74%	34.33%	-	-
Horiz. %	166.67%	120.00%	132.33%	133.33%	133.33%	134.33%	100.00%	-
NAPS	2.06	1.89	2.50	2.36	2.22	2.03	1.96	0.83%
YoY %	8.99%	-24.40%	5.93%	6.31%	9.36%	3.57%	-	-
Horiz. %	105.10%	96.43%	127.55%	120.41%	113.27%	103.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 258,611
RPS	12.73	14.26	11.90	10.40	8.85	9.83	12.11	0.83%
YoY %	-10.73%	19.83%	14.42%	17.51%	-9.97%	-18.83%	-	-
Horiz. %	105.12%	117.75%	98.27%	85.88%	73.08%	81.17%	100.00%	-
EPS	3.44	1.72	1.76	1.79	1.87	1.00	1.89	10.49%
YoY %	100.00%	-2.27%	-1.68%	-4.28%	87.00%	-47.09%	-	-
Horiz. %	182.01%	91.01%	93.12%	94.71%	98.94%	52.91%	100.00%	-
DPS	0.99	0.69	0.45	0.45	0.45	0.46	0.34	19.48%
YoY %	43.48%	53.33%	0.00%	0.00%	-2.17%	35.29%	-	-
Horiz. %	291.18%	202.94%	132.35%	132.35%	132.35%	135.29%	100.00%	-
NAPS	0.4081	0.3613	0.2847	0.2656	0.2537	0.2317	0.2228	10.60%
YoY %	12.95%	26.91%	7.19%	4.69%	9.50%	3.99%	-	-
Horiz. %	183.17%	162.16%	127.78%	119.21%	113.87%	103.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.56	1.09	1.01	1.12	1.25	0.78	0.75	-
P/RPS	2.43	1.46	0.97	1.21	1.61	0.91	0.70	23.03%
YoY %	66.44%	50.52%	-19.83%	-24.84%	76.92%	30.00%	-	-
Horiz. %	347.14%	208.57%	138.57%	172.86%	230.00%	130.00%	100.00%	-
P/EPS	8.98	12.09	6.53	7.03	7.64	8.93	4.51	12.15%
YoY %	-25.72%	85.15%	-7.11%	-7.98%	-14.45%	98.00%	-	-
Horiz. %	199.11%	268.07%	144.79%	155.88%	169.40%	198.00%	100.00%	-
EY	11.13	8.27	15.31	14.22	13.09	11.19	22.19	-10.85%
YoY %	34.58%	-45.98%	7.67%	8.63%	16.98%	-49.57%	-	-
Horiz. %	50.16%	37.27%	69.00%	64.08%	58.99%	50.43%	100.00%	-
DY	3.21	3.30	3.93	3.57	3.20	5.16	4.00	-3.59%
YoY %	-2.73%	-16.03%	10.08%	11.56%	-37.98%	29.00%	-	-
Horiz. %	80.25%	82.50%	98.25%	89.25%	80.00%	129.00%	100.00%	-
P/NAPS	0.76	0.58	0.40	0.47	0.56	0.38	0.38	12.24%
YoY %	31.03%	45.00%	-14.89%	-16.07%	47.37%	0.00%	-	-
Horiz. %	200.00%	152.63%	105.26%	123.68%	147.37%	100.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	24/08/10	26/08/09	25/08/08	13/08/07	16/08/06	17/08/05	-
Price	1.47	1.05	1.14	1.10	1.40	0.74	0.77	-
P/RPS	2.29	1.41	1.09	1.19	1.81	0.86	0.72	21.25%
YoY %	62.41%	29.36%	-8.40%	-34.25%	110.47%	19.44%	-	-
Horiz. %	318.06%	195.83%	151.39%	165.28%	251.39%	119.44%	100.00%	-
P/EPS	8.47	11.65	7.37	6.90	8.56	8.48	4.63	10.58%
YoY %	-27.30%	58.07%	6.81%	-19.39%	0.94%	83.15%	-	-
Horiz. %	182.94%	251.62%	159.18%	149.03%	184.88%	183.15%	100.00%	-
EY	11.81	8.58	13.57	14.48	11.69	11.80	21.61	-9.57%
YoY %	37.65%	-36.77%	-6.28%	23.87%	-0.93%	-45.40%	-	-
Horiz. %	54.65%	39.70%	62.80%	67.01%	54.10%	54.60%	100.00%	-
DY	3.40	3.43	3.48	3.64	2.86	5.44	3.90	-2.25%
YoY %	-0.87%	-1.44%	-4.40%	27.27%	-47.43%	39.49%	-	-
Horiz. %	87.18%	87.95%	89.23%	93.33%	73.33%	139.49%	100.00%	-
P/NAPS	0.71	0.56	0.46	0.47	0.63	0.36	0.39	10.49%
YoY %	26.79%	21.74%	-2.13%	-25.40%	75.00%	-7.69%	-	-
Horiz. %	182.05%	143.59%	117.95%	120.51%	161.54%	92.31%	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

49,242,300

MAXLAND-WB

0.03

+0.025

27,239,600

HIAPTEK

0.44

+0.015

26,398,200

SNS

0.775

+0.02

23,811,300

TCS

0.185

+0.025

22,491,300

NOVAMSC

0.225

+0.01

19,252,700

YGL

0.265

+0.02

17,875,700

More active Stocks

NESTLE

122.90

+1.40

3,700

DLADY

36.50

+0.32

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

HUMEIND

3.45

+0.10

424,200

YTL

3.53

+0.08

1,446,800

NAIM

1.50

+0.08

1,205,400

DAYANG

2.71

+0.08

944,900

MSM

2.41

+0.08

548,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

5,103,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,865,800

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

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