[TROP] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	292,592	283,361	248,607	219,334	228,835	272,604	169,060	9.56%
YoY %	3.26%	13.98%	13.35%	-4.15%	-16.06%	61.25%	-	-
Horiz. %	173.07%	167.61%	147.05%	129.74%	135.36%	161.25%	100.00%	-
PBT	31,844	100,142	73,054	66,465	49,864	68,250	59,447	-9.87%
YoY %	-68.20%	37.08%	9.91%	33.29%	-26.94%	14.81%	-	-
Horiz. %	53.57%	168.46%	122.89%	111.81%	83.88%	114.81%	100.00%	-
Tax	-11,201	-17,128	-25,842	-21,986	-13,932	-22,462	-20,450	-9.54%
YoY %	34.60%	33.72%	-17.54%	-57.81%	37.98%	-9.84%	-	-
Horiz. %	54.77%	83.76%	126.37%	107.51%	68.13%	109.84%	100.00%	-
NP	20,643	83,014	47,212	44,479	35,932	45,788	38,997	-10.05%
YoY %	-75.13%	75.83%	6.14%	23.79%	-21.53%	17.41%	-	-
Horiz. %	52.93%	212.87%	121.07%	114.06%	92.14%	117.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,763	71,497	33,435	40,874	29,161	41,250	38,997	-16.97%
YoY %	-82.15%	113.84%	-18.20%	40.17%	-29.31%	5.78%	-	-
Horiz. %	32.73%	183.34%	85.74%	104.81%	74.78%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.17%	17.10%	35.37%	33.08%	27.94%	32.91%	34.40%	-
YoY %	105.67%	-51.65%	6.92%	18.40%	-15.10%	-4.33%	-	-
Horiz. %	102.24%	49.71%	102.82%	96.16%	81.22%	95.67%	100.00%	-
Total Cost	271,949	200,347	201,395	174,855	192,903	226,816	130,063	13.07%
YoY %	35.74%	-0.52%	15.18%	-9.36%	-14.95%	74.39%	-	-
Horiz. %	209.09%	154.04%	154.84%	134.44%	148.32%	174.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,966	679,083	636,607	584,768	548,832	513,107	483,227	10.52%
YoY %	29.73%	6.67%	8.86%	6.55%	6.96%	6.18%	-	-
Horiz. %	182.31%	140.53%	131.74%	121.01%	113.58%	106.18%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	8,043	18,167	10,365	10,307	10,560	7,818	5,140	7.74%
YoY %	-55.73%	75.27%	0.56%	-2.40%	35.07%	52.10%	-	-
Horiz. %	156.48%	353.44%	201.65%	200.53%	205.45%	152.10%	100.00%	-
Div Payout %	63.03%	25.41%	31.00%	25.22%	36.21%	18.95%	13.18%	-
YoY %	148.05%	-18.03%	22.92%	-30.35%	91.08%	43.78%	-	-
Horiz. %	478.22%	192.79%	235.20%	191.35%	274.73%	143.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	880,966	679,083	636,607	584,768	548,832	513,107	483,227	10.52%
YoY %	29.73%	6.67%	8.86%	6.55%	6.96%	6.18%	-	-
Horiz. %	182.31%	140.53%	131.74%	121.01%	113.58%	106.18%	100.00%	-
NOSH	463,666	259,192	274,400	261,057	261,348	261,789	257,035	10.32%
YoY %	78.89%	-5.54%	5.11%	-0.11%	-0.17%	1.85%	-	-
Horiz. %	180.39%	100.84%	106.76%	101.56%	101.68%	101.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.06%	29.30%	18.99%	20.28%	15.70%	16.80%	23.07%	-
YoY %	-75.90%	54.29%	-6.36%	29.17%	-6.55%	-27.18%	-	-
Horiz. %	30.60%	127.00%	82.31%	87.91%	68.05%	72.82%	100.00%	-
ROE	1.45%	10.53%	5.25%	6.99%	5.31%	8.04%	8.07%	-
YoY %	-86.23%	100.57%	-24.89%	31.64%	-33.96%	-0.37%	-	-
Horiz. %	17.97%	130.48%	65.06%	86.62%	65.80%	99.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	63.10	109.32	90.60	84.02	87.56	104.13	65.77	-0.68%
YoY %	-42.28%	20.66%	7.83%	-4.04%	-15.91%	58.32%	-	-
Horiz. %	95.94%	166.22%	137.75%	127.75%	133.13%	158.32%	100.00%	-
EPS	2.75	27.58	12.18	15.66	11.16	15.76	15.17	-24.76%
YoY %	-90.03%	126.44%	-22.22%	40.32%	-29.19%	3.89%	-	-
Horiz. %	18.13%	181.81%	80.29%	103.23%	73.57%	103.89%	100.00%	-
DPS	1.73	7.00	3.78	4.00	4.04	3.00	2.00	-2.38%
YoY %	-75.29%	85.19%	-5.50%	-0.99%	34.67%	50.00%	-	-
Horiz. %	86.50%	350.00%	189.00%	200.00%	202.00%	150.00%	100.00%	-
NAPS	1.90	2.62	2.32	2.24	2.10	1.96	1.88	0.17%
YoY %	-27.48%	12.93%	3.57%	6.67%	7.14%	4.26%	-	-
Horiz. %	101.06%	139.36%	123.40%	119.15%	111.70%	104.26%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 261,057
RPS	11.64	11.27	9.89	8.72	9.10	10.84	6.72	9.58%
YoY %	3.28%	13.95%	13.42%	-4.18%	-16.05%	61.31%	-	-
Horiz. %	173.21%	167.71%	147.17%	129.76%	135.42%	161.31%	100.00%	-
EPS	0.51	2.84	1.33	1.63	1.16	1.64	1.55	-16.90%
YoY %	-82.04%	113.53%	-18.40%	40.52%	-29.27%	5.81%	-	-
Horiz. %	32.90%	183.23%	85.81%	105.16%	74.84%	105.81%	100.00%	-
DPS	0.32	0.72	0.41	0.41	0.42	0.31	0.20	8.14%
YoY %	-55.56%	75.61%	0.00%	-2.38%	35.48%	55.00%	-	-
Horiz. %	160.00%	360.00%	205.00%	205.00%	210.00%	155.00%	100.00%	-
NAPS	0.3504	0.2701	0.2532	0.2326	0.2183	0.2041	0.1922	10.52%
YoY %	29.73%	6.67%	8.86%	6.55%	6.96%	6.19%	-	-
Horiz. %	182.31%	140.53%	131.74%	121.02%	113.58%	106.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.03	1.20	1.02	1.42	0.71	0.72	0.90	-
P/RPS	1.63	1.10	1.13	1.69	0.81	0.69	1.37	2.93%
YoY %	48.18%	-2.65%	-33.14%	108.64%	17.39%	-49.64%	-	-
Horiz. %	118.98%	80.29%	82.48%	123.36%	59.12%	50.36%	100.00%	-
P/EPS	37.42	4.35	8.37	9.07	6.36	4.57	5.93	35.91%
YoY %	760.23%	-48.03%	-7.72%	42.61%	39.17%	-22.93%	-	-
Horiz. %	631.03%	73.36%	141.15%	152.95%	107.25%	77.07%	100.00%	-
EY	2.67	22.99	11.95	11.03	15.72	21.88	16.86	-26.43%
YoY %	-88.39%	92.38%	8.34%	-29.83%	-28.15%	29.77%	-	-
Horiz. %	15.84%	136.36%	70.88%	65.42%	93.24%	129.77%	100.00%	-
DY	1.68	5.83	3.70	2.82	5.69	4.17	2.22	-4.53%
YoY %	-71.18%	57.57%	31.21%	-50.44%	36.45%	87.84%	-	-
Horiz. %	75.68%	262.61%	166.67%	127.03%	256.31%	187.84%	100.00%	-
P/NAPS	0.54	0.46	0.44	0.63	0.34	0.37	0.48	1.98%
YoY %	17.39%	4.55%	-30.16%	85.29%	-8.11%	-22.92%	-	-
Horiz. %	112.50%	95.83%	91.67%	131.25%	70.83%	77.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	18/11/09	24/11/08	19/11/07	15/11/06	17/11/05	09/11/04	-
Price	1.06	1.04	0.96	1.42	0.77	0.80	0.95	-
P/RPS	1.68	0.95	1.06	1.69	0.88	0.77	1.44	2.60%
YoY %	76.84%	-10.38%	-37.28%	92.05%	14.29%	-46.53%	-	-
Horiz. %	116.67%	65.97%	73.61%	117.36%	61.11%	53.47%	100.00%	-
P/EPS	38.51	3.77	7.88	9.07	6.90	5.08	6.26	35.34%
YoY %	921.49%	-52.16%	-13.12%	31.45%	35.83%	-18.85%	-	-
Horiz. %	615.18%	60.22%	125.88%	144.89%	110.22%	81.15%	100.00%	-
EY	2.60	26.52	12.69	11.03	14.49	19.70	15.97	-26.09%
YoY %	-90.20%	108.98%	15.05%	-23.88%	-26.45%	23.36%	-	-
Horiz. %	16.28%	166.06%	79.46%	69.07%	90.73%	123.36%	100.00%	-
DY	1.64	6.73	3.93	2.82	5.25	3.75	2.11	-4.11%
YoY %	-75.63%	71.25%	39.36%	-46.29%	40.00%	77.73%	-	-
Horiz. %	77.73%	318.96%	186.26%	133.65%	248.82%	177.73%	100.00%	-
P/NAPS	0.56	0.40	0.41	0.63	0.37	0.41	0.51	1.57%
YoY %	40.00%	-2.44%	-34.92%	70.27%	-9.76%	-19.61%	-	-
Horiz. %	109.80%	78.43%	80.39%	123.53%	72.55%	80.39%	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