[TROP] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,851,792	1,299,564	1,265,185	553,699	319,443	292,592	283,361	36.71%
YoY %	42.49%	2.72%	128.50%	73.33%	9.18%	3.26%	-	-
Horiz. %	653.51%	458.62%	446.49%	195.40%	112.73%	103.26%	100.00%	-
PBT	476,879	493,860	243,623	222,042	66,382	31,844	100,142	29.69%
YoY %	-3.44%	102.71%	9.72%	234.49%	108.46%	-68.20%	-	-
Horiz. %	476.20%	493.16%	243.28%	221.73%	66.29%	31.80%	100.00%	-
Tax	-49,515	-71,754	-61,358	-49,604	-2,932	-11,201	-17,128	19.34%
YoY %	30.99%	-16.94%	-23.70%	-1,591.81%	73.82%	34.60%	-	-
Horiz. %	289.09%	418.93%	358.23%	289.61%	17.12%	65.40%	100.00%	-
NP	427,364	422,106	182,265	172,438	63,450	20,643	83,014	31.38%
YoY %	1.25%	131.59%	5.70%	171.77%	207.37%	-75.13%	-	-
Horiz. %	514.81%	508.48%	219.56%	207.72%	76.43%	24.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,887	383,256	167,923	159,951	60,639	12,763	71,497	32.82%
YoY %	2.51%	128.23%	4.98%	163.78%	375.12%	-82.15%	-	-
Horiz. %	549.52%	536.04%	234.87%	223.72%	84.81%	17.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.38%	14.53%	25.19%	22.34%	4.42%	35.17%	17.10%	-
YoY %	-28.56%	-42.32%	12.76%	405.43%	-87.43%	105.67%	-	-
Horiz. %	60.70%	84.97%	147.31%	130.64%	25.85%	205.67%	100.00%	-
Total Cost	1,424,428	877,458	1,082,920	381,261	255,993	271,949	200,347	38.64%
YoY %	62.34%	-18.97%	184.04%	48.93%	-5.87%	35.74%	-	-
Horiz. %	710.98%	437.97%	540.52%	190.30%	127.77%	135.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,139,839	2,715,283	2,285,745	1,663,390	909,380	880,966	679,083	29.05%
YoY %	15.64%	18.79%	37.41%	82.91%	3.23%	29.73%	-	-
Horiz. %	462.36%	399.85%	336.59%	244.95%	133.91%	129.73%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	72,346	55,649	94,886	13,721	22,743	8,043	18,167	25.88%
YoY %	30.00%	-41.35%	591.54%	-39.67%	182.77%	-55.73%	-	-
Horiz. %	398.23%	306.32%	522.30%	75.53%	125.19%	44.27%	100.00%	-
Div Payout %	18.41%	14.52%	56.51%	8.58%	37.51%	63.03%	25.41%	-
YoY %	26.79%	-74.31%	558.62%	-77.13%	-40.49%	148.05%	-	-
Horiz. %	72.45%	57.14%	222.39%	33.77%	147.62%	248.05%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	3,139,839	2,715,283	2,285,745	1,663,390	909,380	880,966	679,083	29.05%
YoY %	15.64%	18.79%	37.41%	82.91%	3.23%	29.73%	-	-
Horiz. %	462.36%	399.85%	336.59%	244.95%	133.91%	129.73%	100.00%	-
NOSH	1,446,930	1,392,452	1,078,181	460,772	456,975	463,666	259,192	33.17%
YoY %	3.91%	29.15%	133.99%	0.83%	-1.44%	78.89%	-	-
Horiz. %	558.25%	537.23%	415.98%	177.77%	176.31%	178.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	23.08%	32.48%	14.41%	31.14%	19.86%	7.06%	29.30%	-
YoY %	-28.94%	125.40%	-53.73%	56.80%	181.30%	-75.90%	-	-
Horiz. %	78.77%	110.85%	49.18%	106.28%	67.78%	24.10%	100.00%	-
ROE	12.51%	14.11%	7.35%	9.62%	6.67%	1.45%	10.53%	-
YoY %	-11.34%	91.97%	-23.60%	44.23%	360.00%	-86.23%	-	-
Horiz. %	118.80%	134.00%	69.80%	91.36%	63.34%	13.77%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	127.98	93.33	117.34	120.17	69.90	63.10	109.32	2.66%
YoY %	37.13%	-20.46%	-2.35%	71.92%	10.78%	-42.28%	-	-
Horiz. %	117.07%	85.37%	107.34%	109.92%	63.94%	57.72%	100.00%	-
EPS	27.15	27.52	15.57	34.71	13.27	2.75	27.58	-0.26%
YoY %	-1.34%	76.75%	-55.14%	161.57%	382.55%	-90.03%	-	-
Horiz. %	98.44%	99.78%	56.45%	125.85%	48.11%	9.97%	100.00%	-
DPS	5.00	4.00	8.80	3.00	5.00	1.73	7.00	-5.45%
YoY %	25.00%	-54.55%	193.33%	-40.00%	189.02%	-75.29%	-	-
Horiz. %	71.43%	57.14%	125.71%	42.86%	71.43%	24.71%	100.00%	-
NAPS	2.17	1.95	2.12	3.61	1.99	1.90	2.62	-3.09%
YoY %	11.28%	-8.02%	-41.27%	81.41%	4.74%	-27.48%	-	-
Horiz. %	82.82%	74.43%	80.92%	137.79%	75.95%	72.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 460,772
RPS	73.65	51.69	50.32	22.02	12.71	11.64	11.27	36.71%
YoY %	42.48%	2.72%	128.52%	73.25%	9.19%	3.28%	-	-
Horiz. %	653.50%	458.65%	446.50%	195.39%	112.78%	103.28%	100.00%	-
EPS	15.63	15.24	6.68	6.36	2.41	0.51	2.84	32.85%
YoY %	2.56%	128.14%	5.03%	163.90%	372.55%	-82.04%	-	-
Horiz. %	550.35%	536.62%	235.21%	223.94%	84.86%	17.96%	100.00%	-
DPS	2.88	2.21	3.77	0.55	0.90	0.32	0.72	25.97%
YoY %	30.32%	-41.38%	585.45%	-38.89%	181.25%	-55.56%	-	-
Horiz. %	400.00%	306.94%	523.61%	76.39%	125.00%	44.44%	100.00%	-
NAPS	1.2488	1.08	0.9091	0.6616	0.3617	0.3504	0.2701	29.05%
YoY %	15.63%	18.80%	37.41%	82.91%	3.22%	29.73%	-	-
Horiz. %	462.35%	399.85%	336.58%	244.95%	133.91%	129.73%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.915	1.27	1.51	1.02	1.32	1.03	1.20	-
P/RPS	0.71	1.36	1.29	0.85	1.89	1.63	1.10	-7.03%
YoY %	-47.79%	5.43%	51.76%	-55.03%	15.95%	48.18%	-	-
Horiz. %	64.55%	123.64%	117.27%	77.27%	171.82%	148.18%	100.00%	-
P/EPS	3.37	4.61	9.70	2.94	9.95	37.42	4.35	-4.16%
YoY %	-26.90%	-52.47%	229.93%	-70.45%	-73.41%	760.23%	-	-
Horiz. %	77.47%	105.98%	222.99%	67.59%	228.74%	860.23%	100.00%	-
EY	29.68	21.67	10.31	34.03	10.05	2.67	22.99	4.34%
YoY %	36.96%	110.18%	-69.70%	238.61%	276.40%	-88.39%	-	-
Horiz. %	129.10%	94.26%	44.85%	148.02%	43.71%	11.61%	100.00%	-
DY	5.46	3.15	5.83	2.94	3.79	1.68	5.83	-1.08%
YoY %	73.33%	-45.97%	98.30%	-22.43%	125.60%	-71.18%	-	-
Horiz. %	93.65%	54.03%	100.00%	50.43%	65.01%	28.82%	100.00%	-
P/NAPS	0.42	0.65	0.71	0.28	0.66	0.54	0.46	-1.50%
YoY %	-35.38%	-8.45%	153.57%	-57.58%	22.22%	17.39%	-	-
Horiz. %	91.30%	141.30%	154.35%	60.87%	143.48%	117.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/11/14	29/11/13	30/11/12	24/11/11	23/11/10	18/11/09	-
Price	0.955	1.23	1.34	1.04	1.39	1.06	1.04	-
P/RPS	0.75	1.32	1.14	0.87	1.99	1.68	0.95	-3.86%
YoY %	-43.18%	15.79%	31.03%	-56.28%	18.45%	76.84%	-	-
Horiz. %	78.95%	138.95%	120.00%	91.58%	209.47%	176.84%	100.00%	-
P/EPS	3.52	4.47	8.60	3.00	10.48	38.51	3.77	-1.13%
YoY %	-21.25%	-48.02%	186.67%	-71.37%	-72.79%	921.49%	-	-
Horiz. %	93.37%	118.57%	228.12%	79.58%	277.98%	1,021.49%	100.00%	-
EY	28.43	22.38	11.62	33.38	9.55	2.60	26.52	1.16%
YoY %	27.03%	92.60%	-65.19%	249.53%	267.31%	-90.20%	-	-
Horiz. %	107.20%	84.39%	43.82%	125.87%	36.01%	9.80%	100.00%	-
DY	5.24	3.25	6.57	2.88	3.60	1.64	6.73	-4.08%
YoY %	61.23%	-50.53%	128.12%	-20.00%	119.51%	-75.63%	-	-
Horiz. %	77.86%	48.29%	97.62%	42.79%	53.49%	24.37%	100.00%	-
P/NAPS	0.44	0.63	0.63	0.29	0.70	0.56	0.40	1.60%
YoY %	-30.16%	0.00%	117.24%	-58.57%	25.00%	40.00%	-	-
Horiz. %	110.00%	157.50%	157.50%	72.50%	175.00%	140.00%	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