[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	18.95	12.69	14.15	10.48	11.62	8.58	9.98	11.26%
YoY %	49.33%	-10.32%	35.02%	-9.81%	35.43%	-14.03%	-	-
Horiz. %	189.88%	127.15%	141.78%	105.01%	116.43%	85.97%	100.00%	-
EPS	3.10	2.65	1.80	1.77	1.98	1.79	1.05	19.75%
YoY %	16.98%	47.22%	1.69%	-10.61%	10.61%	70.48%	-	-
Horiz. %	295.24%	252.38%	171.43%	168.57%	188.57%	170.48%	100.00%	-
DPS	0.60	0.99	0.69	0.45	0.45	0.45	0.46	4.52%
YoY %	-39.39%	43.48%	53.33%	0.00%	0.00%	-2.17%	-	-
Horiz. %	130.43%	215.22%	150.00%	97.83%	97.83%	97.83%	100.00%	-
NAPS	0.4191	0.3995	0.3877	0.2791	0.2616	0.2466	0.2743	7.31%
YoY %	4.91%	3.04%	38.91%	6.69%	6.08%	-10.10%	-	-
Horiz. %	152.79%	145.64%	141.34%	101.75%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

863

JCY

JCY INTERNATIONAL BERHAD

397

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

372

GENTING

GENTING BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

UCHITEC

UCHI TECHNOLOGIES BHD

302

MAYBANK

MALAYAN BANKING BHD

254

GENM

GENTING MALAYSIA BERHAD

241

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More