[TROP] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	553,699	319,443	292,592	283,361	248,607	219,334	228,835	15.85%
YoY %	73.33%	9.18%	3.26%	13.98%	13.35%	-4.15%	-	-
Horiz. %	241.96%	139.60%	127.86%	123.83%	108.64%	95.85%	100.00%	-
PBT	222,042	66,382	31,844	100,142	73,054	66,465	49,864	28.23%
YoY %	234.49%	108.46%	-68.20%	37.08%	9.91%	33.29%	-	-
Horiz. %	445.30%	133.13%	63.86%	200.83%	146.51%	133.29%	100.00%	-
Tax	-49,604	-2,932	-11,201	-17,128	-25,842	-21,986	-13,932	23.54%
YoY %	-1,591.81%	73.82%	34.60%	33.72%	-17.54%	-57.81%	-	-
Horiz. %	356.04%	21.05%	80.40%	122.94%	185.49%	157.81%	100.00%	-
NP	172,438	63,450	20,643	83,014	47,212	44,479	35,932	29.84%
YoY %	171.77%	207.37%	-75.13%	75.83%	6.14%	23.79%	-	-
Horiz. %	479.90%	176.58%	57.45%	231.03%	131.39%	123.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,951	60,639	12,763	71,497	33,435	40,874	29,161	32.76%
YoY %	163.78%	375.12%	-82.15%	113.84%	-18.20%	40.17%	-	-
Horiz. %	548.51%	207.95%	43.77%	245.18%	114.66%	140.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	4.42%	35.17%	17.10%	35.37%	33.08%	27.94%	-
YoY %	405.43%	-87.43%	105.67%	-51.65%	6.92%	18.40%	-	-
Horiz. %	79.96%	15.82%	125.88%	61.20%	126.59%	118.40%	100.00%	-
Total Cost	381,261	255,993	271,949	200,347	201,395	174,855	192,903	12.01%
YoY %	48.93%	-5.87%	35.74%	-0.52%	15.18%	-9.36%	-	-
Horiz. %	197.64%	132.71%	140.98%	103.86%	104.40%	90.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,663,390	909,380	880,966	679,083	636,607	584,768	548,832	20.27%
YoY %	82.91%	3.23%	29.73%	6.67%	8.86%	6.55%	-	-
Horiz. %	303.08%	165.69%	160.52%	123.73%	115.99%	106.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	13,721	22,743	8,043	18,167	10,365	10,307	10,560	4.45%
YoY %	-39.67%	182.77%	-55.73%	75.27%	0.56%	-2.40%	-	-
Horiz. %	129.93%	215.37%	76.16%	172.04%	98.15%	97.60%	100.00%	-
Div Payout %	8.58%	37.51%	63.03%	25.41%	31.00%	25.22%	36.21%	-
YoY %	-77.13%	-40.49%	148.05%	-18.03%	22.92%	-30.35%	-	-
Horiz. %	23.70%	103.59%	174.07%	70.17%	85.61%	69.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,663,390	909,380	880,966	679,083	636,607	584,768	548,832	20.27%
YoY %	82.91%	3.23%	29.73%	6.67%	8.86%	6.55%	-	-
Horiz. %	303.08%	165.69%	160.52%	123.73%	115.99%	106.55%	100.00%	-
NOSH	460,772	456,975	463,666	259,192	274,400	261,057	261,348	9.90%
YoY %	0.83%	-1.44%	78.89%	-5.54%	5.11%	-0.11%	-	-
Horiz. %	176.31%	174.85%	177.41%	99.18%	104.99%	99.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	31.14%	19.86%	7.06%	29.30%	18.99%	20.28%	15.70%	-
YoY %	56.80%	181.30%	-75.90%	54.29%	-6.36%	29.17%	-	-
Horiz. %	198.34%	126.50%	44.97%	186.62%	120.96%	129.17%	100.00%	-
ROE	9.62%	6.67%	1.45%	10.53%	5.25%	6.99%	5.31%	-
YoY %	44.23%	360.00%	-86.23%	100.57%	-24.89%	31.64%	-	-
Horiz. %	181.17%	125.61%	27.31%	198.31%	98.87%	131.64%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	120.17	69.90	63.10	109.32	90.60	84.02	87.56	5.41%
YoY %	71.92%	10.78%	-42.28%	20.66%	7.83%	-4.04%	-	-
Horiz. %	137.24%	79.83%	72.06%	124.85%	103.47%	95.96%	100.00%	-
EPS	34.71	13.27	2.75	27.58	12.18	15.66	11.16	20.79%
YoY %	161.57%	382.55%	-90.03%	126.44%	-22.22%	40.32%	-	-
Horiz. %	311.02%	118.91%	24.64%	247.13%	109.14%	140.32%	100.00%	-
DPS	3.00	5.00	1.73	7.00	3.78	4.00	4.04	-4.83%
YoY %	-40.00%	189.02%	-75.29%	85.19%	-5.50%	-0.99%	-	-
Horiz. %	74.26%	123.76%	42.82%	173.27%	93.56%	99.01%	100.00%	-
NAPS	3.61	1.99	1.90	2.62	2.32	2.24	2.10	9.44%
YoY %	81.41%	4.74%	-27.48%	12.93%	3.57%	6.67%	-	-
Horiz. %	171.90%	94.76%	90.48%	124.76%	110.48%	106.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 259,192
RPS	22.10	12.75	11.68	11.31	9.92	8.76	9.13	15.85%
YoY %	73.33%	9.16%	3.27%	14.01%	13.24%	-4.05%	-	-
Horiz. %	242.06%	139.65%	127.93%	123.88%	108.65%	95.95%	100.00%	-
EPS	6.38	2.42	0.51	2.85	1.33	1.63	1.16	32.82%
YoY %	163.64%	374.51%	-82.11%	114.29%	-18.40%	40.52%	-	-
Horiz. %	550.00%	208.62%	43.97%	245.69%	114.66%	140.52%	100.00%	-
DPS	0.55	0.91	0.32	0.73	0.41	0.41	0.42	4.59%
YoY %	-39.56%	184.38%	-56.16%	78.05%	0.00%	-2.38%	-	-
Horiz. %	130.95%	216.67%	76.19%	173.81%	97.62%	97.62%	100.00%	-
NAPS	0.664	0.363	0.3516	0.2711	0.2541	0.2334	0.2191	20.27%
YoY %	82.92%	3.24%	29.69%	6.69%	8.87%	6.53%	-	-
Horiz. %	303.06%	165.68%	160.47%	123.73%	115.97%	106.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.02	1.32	1.03	1.20	1.02	1.42	0.71	-
P/RPS	0.85	1.89	1.63	1.10	1.13	1.69	0.81	0.80%
YoY %	-55.03%	15.95%	48.18%	-2.65%	-33.14%	108.64%	-	-
Horiz. %	104.94%	233.33%	201.23%	135.80%	139.51%	208.64%	100.00%	-
P/EPS	2.94	9.95	37.42	4.35	8.37	9.07	6.36	-12.05%
YoY %	-70.45%	-73.41%	760.23%	-48.03%	-7.72%	42.61%	-	-
Horiz. %	46.23%	156.45%	588.36%	68.40%	131.60%	142.61%	100.00%	-
EY	34.03	10.05	2.67	22.99	11.95	11.03	15.72	13.72%
YoY %	238.61%	276.40%	-88.39%	92.38%	8.34%	-29.83%	-	-
Horiz. %	216.48%	63.93%	16.98%	146.25%	76.02%	70.17%	100.00%	-
DY	2.94	3.79	1.68	5.83	3.70	2.82	5.69	-10.41%
YoY %	-22.43%	125.60%	-71.18%	57.57%	31.21%	-50.44%	-	-
Horiz. %	51.67%	66.61%	29.53%	102.46%	65.03%	49.56%	100.00%	-
P/NAPS	0.28	0.66	0.54	0.46	0.44	0.63	0.34	-3.18%
YoY %	-57.58%	22.22%	17.39%	4.55%	-30.16%	85.29%	-	-
Horiz. %	82.35%	194.12%	158.82%	135.29%	129.41%	185.29%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	24/11/11	23/11/10	18/11/09	24/11/08	19/11/07	15/11/06	-
Price	1.04	1.39	1.06	1.04	0.96	1.42	0.77	-
P/RPS	0.87	1.99	1.68	0.95	1.06	1.69	0.88	-0.19%
YoY %	-56.28%	18.45%	76.84%	-10.38%	-37.28%	92.05%	-	-
Horiz. %	98.86%	226.14%	190.91%	107.95%	120.45%	192.05%	100.00%	-
P/EPS	3.00	10.48	38.51	3.77	7.88	9.07	6.90	-12.95%
YoY %	-71.37%	-72.79%	921.49%	-52.16%	-13.12%	31.45%	-	-
Horiz. %	43.48%	151.88%	558.12%	54.64%	114.20%	131.45%	100.00%	-
EY	33.38	9.55	2.60	26.52	12.69	11.03	14.49	14.90%
YoY %	249.53%	267.31%	-90.20%	108.98%	15.05%	-23.88%	-	-
Horiz. %	230.37%	65.91%	17.94%	183.02%	87.58%	76.12%	100.00%	-
DY	2.88	3.60	1.64	6.73	3.93	2.82	5.25	-9.51%
YoY %	-20.00%	119.51%	-75.63%	71.25%	39.36%	-46.29%	-	-
Horiz. %	54.86%	68.57%	31.24%	128.19%	74.86%	53.71%	100.00%	-
P/NAPS	0.29	0.70	0.56	0.40	0.41	0.63	0.37	-3.97%
YoY %	-58.57%	25.00%	40.00%	-2.44%	-34.92%	70.27%	-	-
Horiz. %	78.38%	189.19%	151.35%	108.11%	110.81%	170.27%	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