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

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.67%
YoY- 113.84%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 553,699 319,443 292,592 283,361 248,607 219,334 228,835 15.85%
PBT 222,042 66,382 31,844 100,142 73,054 66,465 49,864 28.23%
Tax -49,604 -2,932 -11,201 -17,128 -25,842 -21,986 -13,932 23.54%
NP 172,438 63,450 20,643 83,014 47,212 44,479 35,932 29.84%
-
NP to SH 159,951 60,639 12,763 71,497 33,435 40,874 29,161 32.76%
-
Tax Rate 22.34% 4.42% 35.17% 17.10% 35.37% 33.08% 27.94% -
Total Cost 381,261 255,993 271,949 200,347 201,395 174,855 192,903 12.01%
-
Net Worth 1,663,390 909,380 880,966 679,083 636,607 584,768 548,832 20.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,721 22,743 8,043 18,167 10,365 10,307 10,560 4.45%
Div Payout % 8.58% 37.51% 63.03% 25.41% 31.00% 25.22% 36.21% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,663,390 909,380 880,966 679,083 636,607 584,768 548,832 20.27%
NOSH 460,772 456,975 463,666 259,192 274,400 261,057 261,348 9.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 31.14% 19.86% 7.06% 29.30% 18.99% 20.28% 15.70% -
ROE 9.62% 6.67% 1.45% 10.53% 5.25% 6.99% 5.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 120.17 69.90 63.10 109.32 90.60 84.02 87.56 5.41%
EPS 34.71 13.27 2.75 27.58 12.18 15.66 11.16 20.79%
DPS 3.00 5.00 1.73 7.00 3.78 4.00 4.04 -4.83%
NAPS 3.61 1.99 1.90 2.62 2.32 2.24 2.10 9.44%
Adjusted Per Share Value based on latest NOSH - 259,192
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.02 12.71 11.64 11.27 9.89 8.72 9.10 15.85%
EPS 6.36 2.41 0.51 2.84 1.33 1.63 1.16 32.75%
DPS 0.55 0.90 0.32 0.72 0.41 0.41 0.42 4.59%
NAPS 0.6616 0.3617 0.3504 0.2701 0.2532 0.2326 0.2183 20.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 2.94 9.95 37.42 4.35 8.37 9.07 6.36 -12.05%
EY 34.03 10.05 2.67 22.99 11.95 11.03 15.72 13.72%
DY 2.94 3.79 1.68 5.83 3.70 2.82 5.69 -10.41%
P/NAPS 0.28 0.66 0.54 0.46 0.44 0.63 0.34 -3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 3.00 10.48 38.51 3.77 7.88 9.07 6.90 -12.95%
EY 33.38 9.55 2.60 26.52 12.69 11.03 14.49 14.90%
DY 2.88 3.60 1.64 6.73 3.93 2.82 5.25 -9.51%
P/NAPS 0.29 0.70 0.56 0.40 0.41 0.63 0.37 -3.97%

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

Post a Comment