[TROP] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,089,526	1,410,261	1,816,938	1,640,663	1,194,462	1,907,942	1,362,277	-3.65%
YoY %	-22.74%	-22.38%	10.74%	37.36%	-37.40%	40.06%	-	-
Horiz. %	79.98%	103.52%	133.38%	120.44%	87.68%	140.06%	100.00%	-
PBT	414,930	247,434	313,686	222,567	303,947	341,906	502,800	-3.14%
YoY %	67.69%	-21.12%	40.94%	-26.77%	-11.10%	-32.00%	-	-
Horiz. %	82.52%	49.21%	62.39%	44.27%	60.45%	68.00%	100.00%	-
Tax	-86,100	-82,872	-108,333	-66,802	-65,321	-33,671	-88,608	-0.47%
YoY %	-3.90%	23.50%	-62.17%	-2.27%	-94.00%	62.00%	-	-
Horiz. %	97.17%	93.53%	122.26%	75.39%	73.72%	38.00%	100.00%	-
NP	328,830	164,562	205,353	155,765	238,626	308,235	414,192	-3.77%
YoY %	99.82%	-19.86%	31.84%	-34.72%	-22.58%	-25.58%	-	-
Horiz. %	79.39%	39.73%	49.58%	37.61%	57.61%	74.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,145	170,711	189,512	149,419	229,346	270,624	377,456	-4.84%
YoY %	64.10%	-9.92%	26.83%	-34.85%	-15.25%	-28.30%	-	-
Horiz. %	74.22%	45.23%	50.21%	39.59%	60.76%	71.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.75%	33.49%	34.54%	30.01%	21.49%	9.85%	17.62%	-
YoY %	-38.04%	-3.04%	15.09%	39.65%	118.17%	-44.10%	-	-
Horiz. %	117.76%	190.07%	196.03%	170.32%	121.96%	55.90%	100.00%	-
Total Cost	760,696	1,245,699	1,611,585	1,484,898	955,836	1,599,707	948,085	-3.60%
YoY %	-38.93%	-22.70%	8.53%	55.35%	-40.25%	68.73%	-	-
Horiz. %	80.24%	131.39%	169.98%	156.62%	100.82%	168.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,678,980	3,438,588	3,379,201	3,221,417	3,143,292	2,996,971	2,671,158	9.78%
YoY %	36.07%	1.76%	4.90%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.73%	126.51%	120.60%	117.68%	112.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	39,945	52,656	100,496	101,278	-	104,167	-
YoY %	-	-24.14%	-47.60%	-0.77%	0.00%	-	-	-
Horiz. %	-	38.35%	50.55%	96.48%	97.23%	-	100.00%	-
Div Payout %	-	23.40%	27.79%	67.26%	44.16%	-	27.60%	-
YoY %	-	-15.80%	-58.68%	52.31%	0.00%	-	-	-
Horiz. %	-	84.78%	100.69%	243.70%	160.00%	-	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	4,678,980	3,438,588	3,379,201	3,221,417	3,143,292	2,996,971	2,671,158	9.78%
YoY %	36.07%	1.76%	4.90%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.73%	126.51%	120.60%	117.68%	112.20%	100.00%	-
NOSH	1,470,425	1,470,417	1,470,417	1,465,761	1,448,521	1,447,812	1,391,228	0.92%
YoY %	0.00%	0.00%	0.32%	1.19%	0.05%	4.07%	-	-
Horiz. %	105.69%	105.69%	105.69%	105.36%	104.12%	104.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	30.18%	11.67%	11.30%	9.49%	19.98%	16.16%	30.40%	-
YoY %	158.61%	3.27%	19.07%	-52.50%	23.64%	-46.84%	-	-
Horiz. %	99.28%	38.39%	37.17%	31.22%	65.72%	53.16%	100.00%	-
ROE	5.99%	4.96%	5.61%	4.64%	7.30%	9.03%	14.13%	-
YoY %	20.77%	-11.59%	20.91%	-36.44%	-19.16%	-36.09%	-	-
Horiz. %	42.39%	35.10%	39.70%	32.84%	51.66%	63.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	76.14	98.43	124.20	112.55	82.46	131.78	97.92	-4.10%
YoY %	-22.65%	-20.75%	10.35%	36.49%	-37.43%	34.58%	-	-
Horiz. %	77.76%	100.52%	126.84%	114.94%	84.21%	134.58%	100.00%	-
EPS	19.58	11.91	12.95	10.25	15.83	18.69	27.13	-5.28%
YoY %	64.40%	-8.03%	26.34%	-35.25%	-15.30%	-31.11%	-	-
Horiz. %	72.17%	43.90%	47.73%	37.78%	58.35%	68.89%	100.00%	-
DPS	0.00	2.78	3.60	6.89	7.00	0.00	7.49	-
YoY %	0.00%	-22.78%	-47.75%	-1.57%	0.00%	0.00%	-	-
Horiz. %	0.00%	37.12%	48.06%	91.99%	93.46%	0.00%	100.00%	-
NAPS	3.27	2.40	2.31	2.21	2.17	2.07	1.92	9.27%
YoY %	36.25%	3.90%	4.52%	1.84%	4.83%	7.81%	-	-
Horiz. %	170.31%	125.00%	120.31%	115.10%	113.02%	107.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,465,761
RPS	47.41	61.37	79.07	71.40	51.98	83.03	59.28	-3.65%
YoY %	-22.75%	-22.39%	10.74%	37.36%	-37.40%	40.06%	-	-
Horiz. %	79.98%	103.53%	133.38%	120.45%	87.69%	140.06%	100.00%	-
EPS	12.19	7.43	8.25	6.50	9.98	11.78	16.43	-4.84%
YoY %	64.06%	-9.94%	26.92%	-34.87%	-15.28%	-28.30%	-	-
Horiz. %	74.19%	45.22%	50.21%	39.56%	60.74%	71.70%	100.00%	-
DPS	0.00	1.74	2.29	4.37	4.41	0.00	4.53	-
YoY %	0.00%	-24.02%	-47.60%	-0.91%	0.00%	0.00%	-	-
Horiz. %	0.00%	38.41%	50.55%	96.47%	97.35%	0.00%	100.00%	-
NAPS	2.0362	1.4964	1.4705	1.4019	1.3679	1.3042	1.1624	9.78%
YoY %	36.07%	1.76%	4.89%	2.49%	4.88%	12.20%	-	-
Horiz. %	175.17%	128.73%	126.51%	120.60%	117.68%	112.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.88	0.855	0.855	0.97	1.03	1.01	1.50	-
P/RPS	1.16	0.87	0.69	0.86	1.25	0.77	1.53	-4.50%
YoY %	33.33%	26.09%	-19.77%	-31.20%	62.34%	-49.67%	-	-
Horiz. %	75.82%	56.86%	45.10%	56.21%	81.70%	50.33%	100.00%	-
P/EPS	4.49	7.18	6.60	9.46	6.51	5.40	5.53	-3.40%
YoY %	-37.47%	8.79%	-30.23%	45.31%	20.56%	-2.35%	-	-
Horiz. %	81.19%	129.84%	119.35%	171.07%	117.72%	97.65%	100.00%	-
EY	22.25	13.94	15.15	10.57	15.37	18.51	18.09	3.50%
YoY %	59.61%	-7.99%	43.33%	-31.23%	-16.96%	2.32%	-	-
Horiz. %	123.00%	77.06%	83.75%	58.43%	84.96%	102.32%	100.00%	-
DY	0.00	3.25	4.21	7.11	6.80	0.00	4.99	-
YoY %	0.00%	-22.80%	-40.79%	4.56%	0.00%	0.00%	-	-
Horiz. %	0.00%	65.13%	84.37%	142.48%	136.27%	0.00%	100.00%	-
P/NAPS	0.27	0.36	0.37	0.44	0.47	0.49	0.78	-16.19%
YoY %	-25.00%	-2.70%	-15.91%	-6.38%	-4.08%	-37.18%	-	-
Horiz. %	34.62%	46.15%	47.44%	56.41%	60.26%	62.82%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	22/08/19	23/08/18	29/08/17	25/08/16	13/08/15	28/08/14	-
Price	0.90	0.84	0.88	0.95	1.06	0.92	1.36	-
P/RPS	1.18	0.85	0.71	0.84	1.29	0.70	1.39	-2.69%
YoY %	38.82%	19.72%	-15.48%	-34.88%	84.29%	-49.64%	-	-
Horiz. %	84.89%	61.15%	51.08%	60.43%	92.81%	50.36%	100.00%	-
P/EPS	4.60	7.05	6.79	9.27	6.69	4.92	5.01	-1.41%
YoY %	-34.75%	3.83%	-26.75%	38.57%	35.98%	-1.80%	-	-
Horiz. %	91.82%	140.72%	135.53%	185.03%	133.53%	98.20%	100.00%	-
EY	21.75	14.18	14.72	10.79	14.94	20.32	19.95	1.44%
YoY %	53.39%	-3.67%	36.42%	-27.78%	-26.48%	1.85%	-	-
Horiz. %	109.02%	71.08%	73.78%	54.09%	74.89%	101.85%	100.00%	-
DY	0.00	3.31	4.09	7.26	6.60	0.00	5.51	-
YoY %	0.00%	-19.07%	-43.66%	10.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	60.07%	74.23%	131.76%	119.78%	0.00%	100.00%	-
P/NAPS	0.28	0.35	0.38	0.43	0.49	0.44	0.71	-14.35%
YoY %	-20.00%	-7.89%	-11.63%	-12.24%	11.36%	-38.03%	-	-
Horiz. %	39.44%	49.30%	53.52%	60.56%	69.01%	61.97%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

275

HLIND

HONG LEONG INDUSTRIES BHD

271

MPI

MALAYSIAN PACIFIC INDUSTRIES

255

JCY

JCY INTERNATIONAL BERHAD

159

PBBANK

PUBLIC BANK BHD

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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