[TROP] YoY TTM Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	1,979,905	1,546,162	1,148,718	1,897,089	1,422,926	817,781	435,377	28.70%
YoY %	28.05%	34.60%	-39.45%	33.32%	74.00%	87.83%	-	-
Horiz. %	454.76%	355.13%	263.84%	435.73%	326.83%	187.83%	100.00%	-
PBT	330,805	178,696	285,846	426,896	454,180	270,744	100,231	22.00%
YoY %	85.12%	-37.49%	-33.04%	-6.01%	67.75%	170.12%	-	-
Horiz. %	330.04%	178.28%	285.19%	425.91%	453.13%	270.12%	100.00%	-
Tax	-112,583	-52,217	-47,536	-44,990	-98,394	-64,301	-17,793	35.98%
YoY %	-115.61%	-9.85%	-5.66%	54.28%	-53.02%	-261.38%	-	-
Horiz. %	632.74%	293.47%	267.16%	252.85%	552.99%	361.38%	100.00%	-
NP	218,222	126,479	238,310	381,906	355,786	206,443	82,438	17.60%
YoY %	72.54%	-46.93%	-37.60%	7.34%	72.34%	150.42%	-	-
Horiz. %	264.71%	153.42%	289.08%	463.26%	431.58%	250.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	204,361	124,427	219,195	336,915	326,328	202,528	71,214	19.19%
YoY %	64.24%	-43.23%	-34.94%	3.24%	61.13%	184.39%	-	-
Horiz. %	286.97%	174.72%	307.80%	473.10%	458.24%	284.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	29.22%	16.63%	10.54%	21.66%	23.75%	17.75%	-
YoY %	16.46%	75.71%	57.78%	-51.34%	-8.80%	33.80%	-	-
Horiz. %	191.72%	164.62%	93.69%	59.38%	122.03%	133.80%	100.00%	-
Total Cost	1,761,683	1,419,683	910,408	1,515,183	1,067,140	611,338	352,939	30.71%
YoY %	24.09%	55.94%	-39.91%	41.99%	74.56%	73.21%	-	-
Horiz. %	499.15%	402.25%	257.95%	429.30%	302.36%	173.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,337,397	2,867,748	3,106,238	2,926,726	2,253,227	2,023,086	963,033	23.00%
YoY %	16.38%	-7.68%	6.13%	29.89%	11.38%	110.07%	-	-
Horiz. %	346.55%	297.78%	322.55%	303.91%	233.97%	210.07%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	81,809	71,343	101,278	55,649	48,518	46,368	13,721	34.64%
YoY %	14.67%	-29.56%	81.99%	14.70%	4.64%	237.93%	-	-
Horiz. %	596.23%	519.95%	738.12%	405.58%	353.60%	337.93%	100.00%	-
Div Payout %	40.03%	57.34%	46.20%	16.52%	14.87%	22.90%	19.27%	-
YoY %	-30.19%	24.11%	179.66%	11.10%	-35.07%	18.84%	-	-
Horiz. %	207.73%	297.56%	239.75%	85.73%	77.17%	118.84%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	3,337,397	2,867,748	3,106,238	2,926,726	2,253,227	2,023,086	963,033	23.00%
YoY %	16.38%	-7.68%	6.13%	29.89%	11.38%	110.07%	-	-
Horiz. %	346.55%	297.78%	322.55%	303.91%	233.97%	210.07%	100.00%	-
NOSH	1,470,417	1,433,874	1,444,761	1,407,080	1,185,909	796,490	458,587	21.42%
YoY %	2.55%	-0.75%	2.68%	18.65%	48.89%	73.68%	-	-
Horiz. %	320.64%	312.67%	315.05%	306.83%	258.60%	173.68%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	11.02%	8.18%	20.75%	20.13%	25.00%	25.24%	18.93%	-
YoY %	34.72%	-60.58%	3.08%	-19.48%	-0.95%	33.33%	-	-
Horiz. %	58.21%	43.21%	109.61%	106.34%	132.07%	133.33%	100.00%	-
ROE	6.12%	4.34%	7.06%	11.51%	14.48%	10.01%	7.39%	-
YoY %	41.01%	-38.53%	-38.66%	-20.51%	44.66%	35.45%	-	-
Horiz. %	82.81%	58.73%	95.53%	155.75%	195.94%	135.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	135.26	107.83	79.51	134.82	119.99	102.67	94.94	6.07%
YoY %	25.44%	35.62%	-41.03%	12.36%	16.87%	8.14%	-	-
Horiz. %	142.47%	113.58%	83.75%	142.01%	126.39%	108.14%	100.00%	-
EPS	13.96	8.68	15.17	23.94	27.52	25.43	15.53	-1.75%
YoY %	60.83%	-42.78%	-36.63%	-13.01%	8.22%	63.75%	-	-
Horiz. %	89.89%	55.89%	97.68%	154.15%	177.21%	163.75%	100.00%	-
DPS	5.60	5.00	7.00	4.00	4.09	5.82	3.00	10.95%
YoY %	12.00%	-28.57%	75.00%	-2.20%	-29.73%	94.00%	-	-
Horiz. %	186.67%	166.67%	233.33%	133.33%	136.33%	194.00%	100.00%	-
NAPS	2.28	2.00	2.15	2.08	1.90	2.54	2.10	1.37%
YoY %	14.00%	-6.98%	3.37%	9.47%	-25.20%	20.95%	-	-
Horiz. %	108.57%	95.24%	102.38%	99.05%	90.48%	120.95%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,407,080
RPS	86.16	67.28	49.99	82.56	61.92	35.59	18.95	28.69%
YoY %	28.06%	34.59%	-39.45%	33.33%	73.98%	87.81%	-	-
Horiz. %	454.67%	355.04%	263.80%	435.67%	326.75%	187.81%	100.00%	-
EPS	8.89	5.41	9.54	14.66	14.20	8.81	3.10	19.18%
YoY %	64.33%	-43.29%	-34.92%	3.24%	61.18%	184.19%	-	-
Horiz. %	286.77%	174.52%	307.74%	472.90%	458.06%	284.19%	100.00%	-
DPS	3.56	3.10	4.41	2.42	2.11	2.02	0.60	34.53%
YoY %	14.84%	-29.71%	82.23%	14.69%	4.46%	236.67%	-	-
Horiz. %	593.33%	516.67%	735.00%	403.33%	351.67%	336.67%	100.00%	-
NAPS	1.4523	1.248	1.3517	1.2736	0.9805	0.8804	0.4191	23.00%
YoY %	16.37%	-7.67%	6.13%	29.89%	11.37%	110.07%	-	-
Horiz. %	346.53%	297.78%	322.52%	303.89%	233.95%	210.07%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	0.89	1.00	1.02	1.03	1.57	1.54	1.23	-
P/RPS	0.66	0.93	1.28	0.76	1.31	1.50	1.30	-10.67%
YoY %	-29.03%	-27.34%	68.42%	-41.98%	-12.67%	15.38%	-	-
Horiz. %	50.77%	71.54%	98.46%	58.46%	100.77%	115.38%	100.00%	-
P/EPS	6.37	11.52	6.72	4.30	5.71	6.06	7.92	-3.56%
YoY %	-44.70%	71.43%	56.28%	-24.69%	-5.78%	-23.48%	-	-
Horiz. %	80.43%	145.45%	84.85%	54.29%	72.10%	76.52%	100.00%	-
EY	15.69	8.68	14.87	23.25	17.53	16.51	12.63	3.68%
YoY %	80.76%	-41.63%	-36.04%	32.63%	6.18%	30.72%	-	-
Horiz. %	124.23%	68.73%	117.74%	184.09%	138.80%	130.72%	100.00%	-
DY	6.29	5.00	6.86	3.88	2.61	3.78	2.44	17.08%
YoY %	25.80%	-27.11%	76.80%	48.66%	-30.95%	54.92%	-	-
Horiz. %	257.79%	204.92%	281.15%	159.02%	106.97%	154.92%	100.00%	-
P/NAPS	0.39	0.50	0.47	0.50	0.83	0.61	0.59	-6.66%
YoY %	-22.00%	6.38%	-6.00%	-39.76%	36.07%	3.39%	-	-
Horiz. %	66.10%	84.75%	79.66%	84.75%	140.68%	103.39%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	22/05/18	26/05/17	19/05/16	11/05/15	09/05/14	21/05/13	23/05/12	-
Price	0.885	0.965	1.04	1.10	1.59	1.92	1.15	-
P/RPS	0.65	0.89	1.31	0.82	1.33	1.87	1.21	-9.83%
YoY %	-26.97%	-32.06%	59.76%	-38.35%	-28.88%	54.55%	-	-
Horiz. %	53.72%	73.55%	108.26%	67.77%	109.92%	154.55%	100.00%	-
P/EPS	6.34	11.12	6.85	4.59	5.78	7.55	7.41	-2.56%
YoY %	-42.99%	62.34%	49.24%	-20.59%	-23.44%	1.89%	-	-
Horiz. %	85.56%	150.07%	92.44%	61.94%	78.00%	101.89%	100.00%	-
EY	15.78	8.99	14.59	21.77	17.31	13.24	13.50	2.63%
YoY %	75.53%	-38.38%	-32.98%	25.77%	30.74%	-1.93%	-	-
Horiz. %	116.89%	66.59%	108.07%	161.26%	128.22%	98.07%	100.00%	-
DY	6.33	5.18	6.73	3.64	2.57	3.03	2.61	15.90%
YoY %	22.20%	-23.03%	84.89%	41.63%	-15.18%	16.09%	-	-
Horiz. %	242.53%	198.47%	257.85%	139.46%	98.47%	116.09%	100.00%	-
P/NAPS	0.39	0.48	0.48	0.53	0.84	0.76	0.55	-5.56%
YoY %	-18.75%	0.00%	-9.43%	-36.90%	10.53%	38.18%	-	-
Horiz. %	70.91%	87.27%	87.27%	96.36%	152.73%	138.18%	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