[TROP] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	435,377	291,562	325,096	240,935	266,968	197,068	229,284	11.26%
YoY %	49.33%	-10.32%	34.93%	-9.75%	35.47%	-14.05%	-	-
Horiz. %	189.89%	127.16%	141.79%	105.08%	116.44%	85.95%	100.00%	-
PBT	100,231	66,772	62,836	84,345	68,331	63,002	52,996	11.19%
YoY %	50.11%	6.26%	-25.50%	23.44%	8.46%	18.88%	-	-
Horiz. %	189.13%	125.99%	118.57%	159.15%	128.94%	118.88%	100.00%	-
Tax	-17,793	-3,705	-11,467	-27,137	-15,760	-18,080	-20,095	-2.00%
YoY %	-380.24%	67.69%	57.74%	-72.19%	12.83%	10.03%	-	-
Horiz. %	88.54%	18.44%	57.06%	135.04%	78.43%	89.97%	100.00%	-
NP	82,438	63,067	51,369	57,208	52,571	44,922	32,901	16.52%
YoY %	30.71%	22.77%	-10.21%	8.82%	17.03%	36.54%	-	-
Horiz. %	250.56%	191.69%	156.13%	173.88%	159.79%	136.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,214	60,923	41,410	40,677	45,475	41,126	24,175	19.70%
YoY %	16.89%	47.12%	1.80%	-10.55%	10.57%	70.12%	-	-
Horiz. %	294.58%	252.01%	171.29%	168.26%	188.11%	170.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.75%	5.55%	18.25%	32.17%	23.06%	28.70%	37.92%	-
YoY %	219.82%	-69.59%	-43.27%	39.51%	-19.65%	-24.31%	-	-
Horiz. %	46.81%	14.64%	48.13%	84.84%	60.81%	75.69%	100.00%	-
Total Cost	352,939	228,495	273,727	183,727	214,397	152,146	196,383	10.25%
YoY %	54.46%	-16.52%	48.99%	-14.31%	40.92%	-22.53%	-	-
Horiz. %	179.72%	116.35%	139.38%	93.56%	109.17%	77.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	963,033	918,112	890,879	641,247	601,238	566,720	630,409	7.31%
YoY %	4.89%	3.06%	38.93%	6.65%	6.09%	-10.10%	-	-
Horiz. %	152.76%	145.64%	141.32%	101.72%	95.37%	89.90%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	13,721	22,743	15,819	10,392	10,365	10,307	10,560	4.45%
YoY %	-39.67%	43.77%	52.22%	0.26%	0.56%	-2.40%	-	-
Horiz. %	129.93%	215.37%	149.80%	98.41%	98.15%	97.60%	100.00%	-
Div Payout %	19.27%	37.33%	38.20%	25.55%	22.79%	25.06%	43.68%	-
YoY %	-48.38%	-2.28%	49.51%	12.11%	-9.06%	-42.63%	-	-
Horiz. %	44.12%	85.46%	87.45%	58.49%	52.17%	57.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	963,033	918,112	890,879	641,247	601,238	566,720	630,409	7.31%
YoY %	4.89%	3.06%	38.93%	6.65%	6.09%	-10.10%	-	-
Horiz. %	152.76%	145.64%	141.32%	101.72%	95.37%	89.90%	100.00%	-
NOSH	458,587	454,511	463,999	258,567	255,846	257,600	304,545	7.05%
YoY %	0.90%	-2.04%	79.45%	1.06%	-0.68%	-15.41%	-	-
Horiz. %	150.58%	149.24%	152.36%	84.90%	84.01%	84.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	18.93%	21.63%	15.80%	23.74%	19.69%	22.80%	14.35%	-
YoY %	-12.48%	36.90%	-33.45%	20.57%	-13.64%	58.89%	-	-
Horiz. %	131.92%	150.73%	110.10%	165.44%	137.21%	158.89%	100.00%	-
ROE	7.39%	6.64%	4.65%	6.34%	7.56%	7.26%	3.83%	-
YoY %	11.30%	42.80%	-26.66%	-16.14%	4.13%	89.56%	-	-
Horiz. %	192.95%	173.37%	121.41%	165.54%	197.39%	189.56%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	94.94	64.15	70.06	93.18	104.35	76.50	75.29	3.93%
YoY %	48.00%	-8.44%	-24.81%	-10.70%	36.41%	1.61%	-	-
Horiz. %	126.10%	85.20%	93.05%	123.76%	138.60%	101.61%	100.00%	-
EPS	15.53	13.40	8.92	15.73	17.77	15.97	7.94	11.81%
YoY %	15.90%	50.22%	-43.29%	-11.48%	11.27%	101.13%	-	-
Horiz. %	195.59%	168.77%	112.34%	198.11%	223.80%	201.13%	100.00%	-
DPS	3.00	5.00	3.41	4.02	4.05	4.00	3.47	-2.39%
YoY %	-40.00%	46.63%	-15.17%	-0.74%	1.25%	15.27%	-	-
Horiz. %	86.46%	144.09%	98.27%	115.85%	116.71%	115.27%	100.00%	-
NAPS	2.10	2.02	1.92	2.48	2.35	2.20	2.07	0.23%
YoY %	3.96%	5.21%	-22.58%	5.53%	6.82%	6.28%	-	-
Horiz. %	101.45%	97.58%	92.75%	119.81%	113.53%	106.28%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 258,567
RPS	17.38	11.64	12.98	9.62	10.66	7.87	9.15	11.27%
YoY %	49.31%	-10.32%	34.93%	-9.76%	35.45%	-13.99%	-	-
Horiz. %	189.95%	127.21%	141.86%	105.14%	116.50%	86.01%	100.00%	-
EPS	2.84	2.43	1.65	1.62	1.82	1.64	0.96	19.79%
YoY %	16.87%	47.27%	1.85%	-10.99%	10.98%	70.83%	-	-
Horiz. %	295.83%	253.13%	171.88%	168.75%	189.58%	170.83%	100.00%	-
DPS	0.55	0.91	0.63	0.41	0.41	0.41	0.42	4.59%
YoY %	-39.56%	44.44%	53.66%	0.00%	0.00%	-2.38%	-	-
Horiz. %	130.95%	216.67%	150.00%	97.62%	97.62%	97.62%	100.00%	-
NAPS	0.3844	0.3665	0.3556	0.256	0.24	0.2262	0.2516	7.31%
YoY %	4.88%	3.07%	38.91%	6.67%	6.10%	-10.10%	-	-
Horiz. %	152.78%	145.67%	141.34%	101.75%	95.39%	89.90%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.23	1.10	0.95	0.88	1.26	0.91	0.71	-
P/RPS	1.30	1.71	1.36	0.94	1.21	1.19	0.94	5.54%
YoY %	-23.98%	25.74%	44.68%	-22.31%	1.68%	26.60%	-	-
Horiz. %	138.30%	181.91%	144.68%	100.00%	128.72%	126.60%	100.00%	-
P/EPS	7.92	8.21	10.64	5.59	7.09	5.70	8.94	-1.99%
YoY %	-3.53%	-22.84%	90.34%	-21.16%	24.39%	-36.24%	-	-
Horiz. %	88.59%	91.83%	119.02%	62.53%	79.31%	63.76%	100.00%	-
EY	12.63	12.19	9.39	17.88	14.11	17.54	11.18	2.05%
YoY %	3.61%	29.82%	-47.48%	26.72%	-19.56%	56.89%	-	-
Horiz. %	112.97%	109.03%	83.99%	159.93%	126.21%	156.89%	100.00%	-
DY	2.44	4.55	3.59	4.57	3.22	4.40	4.88	-10.90%
YoY %	-46.37%	26.74%	-21.44%	41.93%	-26.82%	-9.84%	-	-
Horiz. %	50.00%	93.24%	73.57%	93.65%	65.98%	90.16%	100.00%	-
P/NAPS	0.59	0.54	0.49	0.35	0.54	0.41	0.34	9.61%
YoY %	9.26%	10.20%	40.00%	-35.19%	31.71%	20.59%	-	-
Horiz. %	173.53%	158.82%	144.12%	102.94%	158.82%	120.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	26/05/11	19/05/10	21/05/09	26/05/08	10/05/07	31/05/06	-
Price	1.15	1.16	1.07	1.02	1.22	1.41	0.80	-
P/RPS	1.21	1.81	1.53	1.09	1.17	1.84	1.06	2.22%
YoY %	-33.15%	18.30%	40.37%	-6.84%	-36.41%	73.58%	-	-
Horiz. %	114.15%	170.75%	144.34%	102.83%	110.38%	173.58%	100.00%	-
P/EPS	7.41	8.65	11.99	6.48	6.86	8.83	10.08	-4.99%
YoY %	-14.34%	-27.86%	85.03%	-5.54%	-22.31%	-12.40%	-	-
Horiz. %	73.51%	85.81%	118.95%	64.29%	68.06%	87.60%	100.00%	-
EY	13.50	11.56	8.34	15.42	14.57	11.32	9.92	5.26%
YoY %	16.78%	38.61%	-45.91%	5.83%	28.71%	14.11%	-	-
Horiz. %	136.09%	116.53%	84.07%	155.44%	146.88%	114.11%	100.00%	-
DY	2.61	4.31	3.19	3.94	3.32	2.84	4.33	-8.08%
YoY %	-39.44%	35.11%	-19.04%	18.67%	16.90%	-34.41%	-	-
Horiz. %	60.28%	99.54%	73.67%	90.99%	76.67%	65.59%	100.00%	-
P/NAPS	0.55	0.57	0.56	0.41	0.52	0.64	0.39	5.89%
YoY %	-3.51%	1.79%	36.59%	-21.15%	-18.75%	64.10%	-	-
Horiz. %	141.03%	146.15%	143.59%	105.13%	133.33%	164.10%	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