[TROP] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	1,148,718	1,897,089	1,422,926	817,781	435,377	291,562	325,096	23.39%
YoY %	-39.45%	33.32%	74.00%	87.83%	49.33%	-10.32%	-	-
Horiz. %	353.35%	583.55%	437.69%	251.55%	133.92%	89.68%	100.00%	-
PBT	285,846	426,896	454,180	270,744	100,231	66,772	62,836	28.69%
YoY %	-33.04%	-6.01%	67.75%	170.12%	50.11%	6.26%	-	-
Horiz. %	454.91%	679.38%	722.80%	430.87%	159.51%	106.26%	100.00%	-
Tax	-47,536	-44,990	-98,394	-64,301	-17,793	-3,705	-11,467	26.71%
YoY %	-5.66%	54.28%	-53.02%	-261.38%	-380.24%	67.69%	-	-
Horiz. %	414.55%	392.34%	858.06%	560.75%	155.17%	32.31%	100.00%	-
NP	238,310	381,906	355,786	206,443	82,438	63,067	51,369	29.11%
YoY %	-37.60%	7.34%	72.34%	150.42%	30.71%	22.77%	-	-
Horiz. %	463.92%	743.46%	692.61%	401.88%	160.48%	122.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,195	336,915	326,328	202,528	71,214	60,923	41,410	31.98%
YoY %	-34.94%	3.24%	61.13%	184.39%	16.89%	47.12%	-	-
Horiz. %	529.33%	813.61%	788.04%	489.08%	171.97%	147.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.63%	10.54%	21.66%	23.75%	17.75%	5.55%	18.25%	-
YoY %	57.78%	-51.34%	-8.80%	33.80%	219.82%	-69.59%	-	-
Horiz. %	91.12%	57.75%	118.68%	130.14%	97.26%	30.41%	100.00%	-
Total Cost	910,408	1,515,183	1,067,140	611,338	352,939	228,495	273,727	22.15%
YoY %	-39.91%	41.99%	74.56%	73.21%	54.46%	-16.52%	-	-
Horiz. %	332.60%	553.54%	389.86%	223.34%	128.94%	83.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,106,238	2,926,726	2,253,227	2,023,086	963,033	918,112	890,879	23.11%
YoY %	6.13%	29.89%	11.38%	110.07%	4.89%	3.06%	-	-
Horiz. %	348.67%	328.52%	252.92%	227.09%	108.10%	103.06%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	101,278	55,649	48,518	46,368	13,721	22,743	15,819	36.22%
YoY %	81.99%	14.70%	4.64%	237.93%	-39.67%	43.77%	-	-
Horiz. %	640.23%	351.79%	306.71%	293.12%	86.74%	143.77%	100.00%	-
Div Payout %	46.20%	16.52%	14.87%	22.90%	19.27%	37.33%	38.20%	-
YoY %	179.66%	11.10%	-35.07%	18.84%	-48.38%	-2.28%	-	-
Horiz. %	120.94%	43.25%	38.93%	59.95%	50.45%	97.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	3,106,238	2,926,726	2,253,227	2,023,086	963,033	918,112	890,879	23.11%
YoY %	6.13%	29.89%	11.38%	110.07%	4.89%	3.06%	-	-
Horiz. %	348.67%	328.52%	252.92%	227.09%	108.10%	103.06%	100.00%	-
NOSH	1,444,761	1,407,080	1,185,909	796,490	458,587	454,511	463,999	20.81%
YoY %	2.68%	18.65%	48.89%	73.68%	0.90%	-2.04%	-	-
Horiz. %	311.37%	303.25%	255.58%	171.66%	98.83%	97.96%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	20.75%	20.13%	25.00%	25.24%	18.93%	21.63%	15.80%	-
YoY %	3.08%	-19.48%	-0.95%	33.33%	-12.48%	36.90%	-	-
Horiz. %	131.33%	127.41%	158.23%	159.75%	119.81%	136.90%	100.00%	-
ROE	7.06%	11.51%	14.48%	10.01%	7.39%	6.64%	4.65%	-
YoY %	-38.66%	-20.51%	44.66%	35.45%	11.30%	42.80%	-	-
Horiz. %	151.83%	247.53%	311.40%	215.27%	158.92%	142.80%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	79.51	134.82	119.99	102.67	94.94	64.15	70.06	2.12%
YoY %	-41.03%	12.36%	16.87%	8.14%	48.00%	-8.44%	-	-
Horiz. %	113.49%	192.44%	171.27%	146.55%	135.51%	91.56%	100.00%	-
EPS	15.17	23.94	27.52	25.43	15.53	13.40	8.92	9.24%
YoY %	-36.63%	-13.01%	8.22%	63.75%	15.90%	50.22%	-	-
Horiz. %	170.07%	268.39%	308.52%	285.09%	174.10%	150.22%	100.00%	-
DPS	7.00	4.00	4.09	5.82	3.00	5.00	3.41	12.72%
YoY %	75.00%	-2.20%	-29.73%	94.00%	-40.00%	46.63%	-	-
Horiz. %	205.28%	117.30%	119.94%	170.67%	87.98%	146.63%	100.00%	-
NAPS	2.15	2.08	1.90	2.54	2.10	2.02	1.92	1.90%
YoY %	3.37%	9.47%	-25.20%	20.95%	3.96%	5.21%	-	-
Horiz. %	111.98%	108.33%	98.96%	132.29%	109.38%	105.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 796,490
RPS	45.69	75.45	56.59	32.53	17.32	11.60	12.93	23.39%
YoY %	-39.44%	33.33%	73.96%	87.82%	49.31%	-10.29%	-	-
Horiz. %	353.36%	583.53%	437.66%	251.59%	133.95%	89.71%	100.00%	-
EPS	8.72	13.40	12.98	8.06	2.83	2.42	1.65	31.94%
YoY %	-34.93%	3.24%	61.04%	184.81%	16.94%	46.67%	-	-
Horiz. %	528.48%	812.12%	786.67%	488.48%	171.52%	146.67%	100.00%	-
DPS	4.03	2.21	1.93	1.84	0.55	0.90	0.63	36.20%
YoY %	82.35%	14.51%	4.89%	234.55%	-38.89%	42.86%	-	-
Horiz. %	639.68%	350.79%	306.35%	292.06%	87.30%	142.86%	100.00%	-
NAPS	1.2355	1.1641	0.8962	0.8047	0.383	0.3652	0.3543	23.12%
YoY %	6.13%	29.89%	11.37%	110.10%	4.87%	3.08%	-	-
Horiz. %	348.72%	328.56%	252.95%	227.12%	108.10%	103.08%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.02	1.03	1.57	1.54	1.23	1.10	0.95	-
P/RPS	1.28	0.76	1.31	1.50	1.30	1.71	1.36	-1.00%
YoY %	68.42%	-41.98%	-12.67%	15.38%	-23.98%	25.74%	-	-
Horiz. %	94.12%	55.88%	96.32%	110.29%	95.59%	125.74%	100.00%	-
P/EPS	6.72	4.30	5.71	6.06	7.92	8.21	10.64	-7.36%
YoY %	56.28%	-24.69%	-5.78%	-23.48%	-3.53%	-22.84%	-	-
Horiz. %	63.16%	40.41%	53.67%	56.95%	74.44%	77.16%	100.00%	-
EY	14.87	23.25	17.53	16.51	12.63	12.19	9.39	7.95%
YoY %	-36.04%	32.63%	6.18%	30.72%	3.61%	29.82%	-	-
Horiz. %	158.36%	247.60%	186.69%	175.83%	134.50%	129.82%	100.00%	-
DY	6.86	3.88	2.61	3.78	2.44	4.55	3.59	11.38%
YoY %	76.80%	48.66%	-30.95%	54.92%	-46.37%	26.74%	-	-
Horiz. %	191.09%	108.08%	72.70%	105.29%	67.97%	126.74%	100.00%	-
P/NAPS	0.47	0.50	0.83	0.61	0.59	0.54	0.49	-0.69%
YoY %	-6.00%	-39.76%	36.07%	3.39%	9.26%	10.20%	-	-
Horiz. %	95.92%	102.04%	169.39%	124.49%	120.41%	110.20%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	19/05/16	11/05/15	09/05/14	21/05/13	23/05/12	26/05/11	19/05/10	-
Price	1.04	1.10	1.59	1.92	1.15	1.16	1.07	-
P/RPS	1.31	0.82	1.33	1.87	1.21	1.81	1.53	-2.55%
YoY %	59.76%	-38.35%	-28.88%	54.55%	-33.15%	18.30%	-	-
Horiz. %	85.62%	53.59%	86.93%	122.22%	79.08%	118.30%	100.00%	-
P/EPS	6.85	4.59	5.78	7.55	7.41	8.65	11.99	-8.90%
YoY %	49.24%	-20.59%	-23.44%	1.89%	-14.34%	-27.86%	-	-
Horiz. %	57.13%	38.28%	48.21%	62.97%	61.80%	72.14%	100.00%	-
EY	14.59	21.77	17.31	13.24	13.50	11.56	8.34	9.76%
YoY %	-32.98%	25.77%	30.74%	-1.93%	16.78%	38.61%	-	-
Horiz. %	174.94%	261.03%	207.55%	158.75%	161.87%	138.61%	100.00%	-
DY	6.73	3.64	2.57	3.03	2.61	4.31	3.19	13.23%
YoY %	84.89%	41.63%	-15.18%	16.09%	-39.44%	35.11%	-	-
Horiz. %	210.97%	114.11%	80.56%	94.98%	81.82%	135.11%	100.00%	-
P/NAPS	0.48	0.53	0.84	0.76	0.55	0.57	0.56	-2.53%
YoY %	-9.43%	-36.90%	10.53%	38.18%	-3.51%	1.79%	-	-
Horiz. %	85.71%	94.64%	150.00%	135.71%	98.21%	101.79%	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