[TROP] YoY TTM Result on 31-Mar-2017 [#1]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	1,053,313	1,392,235	1,979,905	1,546,162	1,148,718	1,897,089	1,422,926	-4.88%
YoY %	-24.34%	-29.68%	28.05%	34.60%	-39.45%	33.32%	-	-
Horiz. %	74.02%	97.84%	139.14%	108.66%	80.73%	133.32%	100.00%	-
PBT	369,945	255,784	330,805	178,696	285,846	426,896	454,180	-3.35%
YoY %	44.63%	-22.68%	85.12%	-37.49%	-33.04%	-6.01%	-	-
Horiz. %	81.45%	56.32%	72.84%	39.34%	62.94%	93.99%	100.00%	-
Tax	-51,225	-86,573	-112,583	-52,217	-47,536	-44,990	-98,394	-10.29%
YoY %	40.83%	23.10%	-115.61%	-9.85%	-5.66%	54.28%	-	-
Horiz. %	52.06%	87.99%	114.42%	53.07%	48.31%	45.72%	100.00%	-
NP	318,720	169,211	218,222	126,479	238,310	381,906	355,786	-1.81%
YoY %	88.36%	-22.46%	72.54%	-46.93%	-37.60%	7.34%	-	-
Horiz. %	89.58%	47.56%	61.34%	35.55%	66.98%	107.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	294,878	169,689	204,361	124,427	219,195	336,915	326,328	-1.67%
YoY %	73.78%	-16.97%	64.24%	-43.23%	-34.94%	3.24%	-	-
Horiz. %	90.36%	52.00%	62.62%	38.13%	67.17%	103.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.85%	33.85%	34.03%	29.22%	16.63%	10.54%	21.66%	-
YoY %	-59.08%	-0.53%	16.46%	75.71%	57.78%	-51.34%	-	-
Horiz. %	63.94%	156.28%	157.11%	134.90%	76.78%	48.66%	100.00%	-
Total Cost	734,593	1,223,024	1,761,683	1,419,683	910,408	1,515,183	1,067,140	-6.02%
YoY %	-39.94%	-30.58%	24.09%	55.94%	-39.91%	41.99%	-	-
Horiz. %	68.84%	114.61%	165.08%	133.04%	85.31%	141.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,691,526	3,405,431	3,337,397	2,867,748	3,106,238	2,926,726	2,253,227	12.98%
YoY %	37.77%	2.04%	16.38%	-7.68%	6.13%	29.89%	-	-
Horiz. %	208.21%	151.14%	148.12%	127.27%	137.86%	129.89%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	39,945	81,809	71,343	101,278	55,649	48,518	-
YoY %	-	-51.17%	14.67%	-29.56%	81.99%	14.70%	-	-
Horiz. %	-	82.33%	168.62%	147.04%	208.74%	114.70%	100.00%	-
Div Payout %	-	23.54%	40.03%	57.34%	46.20%	16.52%	14.87%	-
YoY %	-	-41.19%	-30.19%	24.11%	179.66%	11.10%	-	-
Horiz. %	-	158.31%	269.20%	385.61%	310.69%	111.10%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	4,691,526	3,405,431	3,337,397	2,867,748	3,106,238	2,926,726	2,253,227	12.98%
YoY %	37.77%	2.04%	16.38%	-7.68%	6.13%	29.89%	-	-
Horiz. %	208.21%	151.14%	148.12%	127.27%	137.86%	129.89%	100.00%	-
NOSH	1,470,425	1,470,417	1,470,417	1,433,874	1,444,761	1,407,080	1,185,909	3.64%
YoY %	0.00%	0.00%	2.55%	-0.75%	2.68%	18.65%	-	-
Horiz. %	123.99%	123.99%	123.99%	120.91%	121.83%	118.65%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	30.26%	12.15%	11.02%	8.18%	20.75%	20.13%	25.00%	-
YoY %	149.05%	10.25%	34.72%	-60.58%	3.08%	-19.48%	-	-
Horiz. %	121.04%	48.60%	44.08%	32.72%	83.00%	80.52%	100.00%	-
ROE	6.29%	4.98%	6.12%	4.34%	7.06%	11.51%	14.48%	-
YoY %	26.31%	-18.63%	41.01%	-38.53%	-38.66%	-20.51%	-	-
Horiz. %	43.44%	34.39%	42.27%	29.97%	48.76%	79.49%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	72.74	96.89	135.26	107.83	79.51	134.82	119.99	-7.99%
YoY %	-24.93%	-28.37%	25.44%	35.62%	-41.03%	12.36%	-	-
Horiz. %	60.62%	80.75%	112.73%	89.87%	66.26%	112.36%	100.00%	-
EPS	20.36	11.81	13.96	8.68	15.17	23.94	27.52	-4.89%
YoY %	72.40%	-15.40%	60.83%	-42.78%	-36.63%	-13.01%	-	-
Horiz. %	73.98%	42.91%	50.73%	31.54%	55.12%	86.99%	100.00%	-
DPS	0.00	2.78	5.60	5.00	7.00	4.00	4.09	-
YoY %	0.00%	-50.36%	12.00%	-28.57%	75.00%	-2.20%	-	-
Horiz. %	0.00%	67.97%	136.92%	122.25%	171.15%	97.80%	100.00%	-
NAPS	3.24	2.37	2.28	2.00	2.15	2.08	1.90	9.29%
YoY %	36.71%	3.95%	14.00%	-6.98%	3.37%	9.47%	-	-
Horiz. %	170.53%	124.74%	120.00%	105.26%	113.16%	109.47%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,465,761
RPS	45.84	60.59	86.16	67.28	49.99	82.56	61.92	-4.88%
YoY %	-24.34%	-29.68%	28.06%	34.59%	-39.45%	33.33%	-	-
Horiz. %	74.03%	97.85%	139.15%	108.66%	80.73%	133.33%	100.00%	-
EPS	12.83	7.38	8.89	5.41	9.54	14.66	14.20	-1.67%
YoY %	73.85%	-16.99%	64.33%	-43.29%	-34.92%	3.24%	-	-
Horiz. %	90.35%	51.97%	62.61%	38.10%	67.18%	103.24%	100.00%	-
DPS	0.00	1.74	3.56	3.10	4.41	2.42	2.11	-
YoY %	0.00%	-51.12%	14.84%	-29.71%	82.23%	14.69%	-	-
Horiz. %	0.00%	82.46%	168.72%	146.92%	209.00%	114.69%	100.00%	-
NAPS	2.0416	1.482	1.4523	1.248	1.3517	1.2736	0.9805	12.98%
YoY %	37.76%	2.05%	16.37%	-7.67%	6.13%	29.89%	-	-
Horiz. %	208.22%	151.15%	148.12%	127.28%	137.86%	129.89%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.805	0.865	0.89	1.00	1.02	1.03	1.57	-
P/RPS	1.11	0.89	0.66	0.93	1.28	0.76	1.31	-2.72%
YoY %	24.72%	34.85%	-29.03%	-27.34%	68.42%	-41.98%	-	-
Horiz. %	84.73%	67.94%	50.38%	70.99%	97.71%	58.02%	100.00%	-
P/EPS	3.95	7.32	6.37	11.52	6.72	4.30	5.71	-5.95%
YoY %	-46.04%	14.91%	-44.70%	71.43%	56.28%	-24.69%	-	-
Horiz. %	69.18%	128.20%	111.56%	201.75%	117.69%	75.31%	100.00%	-
EY	25.30	13.65	15.69	8.68	14.87	23.25	17.53	6.29%
YoY %	85.35%	-13.00%	80.76%	-41.63%	-36.04%	32.63%	-	-
Horiz. %	144.32%	77.87%	89.50%	49.52%	84.83%	132.63%	100.00%	-
DY	0.00	3.21	6.29	5.00	6.86	3.88	2.61	-
YoY %	0.00%	-48.97%	25.80%	-27.11%	76.80%	48.66%	-	-
Horiz. %	0.00%	122.99%	241.00%	191.57%	262.84%	148.66%	100.00%	-
P/NAPS	0.25	0.36	0.39	0.50	0.47	0.50	0.83	-18.11%
YoY %	-30.56%	-7.69%	-22.00%	6.38%	-6.00%	-39.76%	-	-
Horiz. %	30.12%	43.37%	46.99%	60.24%	56.63%	60.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	16/05/19	22/05/18	26/05/17	19/05/16	11/05/15	09/05/14	-
Price	0.88	0.855	0.885	0.965	1.04	1.10	1.59	-
P/RPS	1.21	0.88	0.65	0.89	1.31	0.82	1.33	-1.56%
YoY %	37.50%	35.38%	-26.97%	-32.06%	59.76%	-38.35%	-	-
Horiz. %	90.98%	66.17%	48.87%	66.92%	98.50%	61.65%	100.00%	-
P/EPS	4.32	7.24	6.34	11.12	6.85	4.59	5.78	-4.73%
YoY %	-40.33%	14.20%	-42.99%	62.34%	49.24%	-20.59%	-	-
Horiz. %	74.74%	125.26%	109.69%	192.39%	118.51%	79.41%	100.00%	-
EY	23.14	13.81	15.78	8.99	14.59	21.77	17.31	4.95%
YoY %	67.56%	-12.48%	75.53%	-38.38%	-32.98%	25.77%	-	-
Horiz. %	133.68%	79.78%	91.16%	51.94%	84.29%	125.77%	100.00%	-
DY	0.00	3.25	6.33	5.18	6.73	3.64	2.57	-
YoY %	0.00%	-48.66%	22.20%	-23.03%	84.89%	41.63%	-	-
Horiz. %	0.00%	126.46%	246.30%	201.56%	261.87%	141.63%	100.00%	-
P/NAPS	0.27	0.36	0.39	0.48	0.48	0.53	0.84	-17.22%
YoY %	-25.00%	-7.69%	-18.75%	0.00%	-9.43%	-36.90%	-	-
Horiz. %	32.14%	42.86%	46.43%	57.14%	57.14%	63.10%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 14:55:00

EMA 5

5 Mins

SELL

2024-05-20 14:40:00

ADX

5 Mins

SELL

2024-05-20 14:30:00

EMA 5

10 Mins

BUY

2024-05-20 12:30:00

EMA 5

10 Mins

BUY

2024-05-20 12:25:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

328

PTRANS

PERAK TRANSIT BERHAD

325

MBSB

MALAYSIA BUILDING SOCIETY BHD

280

TOPGLOV

TOP GLOVE CORPORATION BHD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

231

PBBANK

PUBLIC BANK BHD

181

DNEX

DAGANG NEXCHANGE BERHAD

179

GENTING

GENTING BHD

178

Daily Stocks

INGENIEU

0.08

-0.015

685,659,000

HSI-HUZ

0.165

-0.015

225,624,900

HSI-CV8

0.16

-0.005

205,267,800

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.015

-0.005

127,805,600

HSI-CXG

0.25

-0.005

88,171,800

TOPGLOV

1.17

-0.03

77,115,800

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.175

+0.015

64,082,300

JAKS

0.135

+0.01

63,898,400

More active Stocks

MPI

39.70

+3.10

853,900

HLIND

11.62

+0.54

115,000

ARKA

2.34

+0.32

274,000

PANAMY

19.78

+0.30

105,000

NESTLE

129.80

+0.30

26,100

PETDAG

21.16

+0.26

95,600

GAMUDA

5.83

+0.25

11,789,500

NHFATT

4.48

+0.25

92,500

DAYANG

2.81

+0.20

5,656,500

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.02

-0.36

18,400

HEIM

25.28

-0.32

62,300

AJI

15.76

-0.18

68,400

F&N

33.20

-0.16

104,700

DLADY

32.84

-0.16

7,000

UTDPLT

25.70

-0.14

189,600

PIE

5.70

-0.12

1,496,000

KUAISHO-C17

0.08

-0.12

58,800

SLVEST-CH

0.145

-0.115

20,000

KHIND

2.64

-0.11

2,400

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