[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.43%
YoY- 86.72%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 276,112 272,730 268,340 279,150 274,266 258,634 240,812 9.53%
PBT 32,733 31,840 29,916 37,426 34,809 31,134 28,020 10.91%
Tax -3,837 -3,962 -4,216 -7,699 -4,954 -3,660 -3,420 7.96%
NP 28,896 27,878 25,700 29,727 29,854 27,474 24,600 11.31%
-
NP to SH 28,896 27,878 25,700 29,727 29,854 27,474 24,600 11.31%
-
Tax Rate 11.72% 12.44% 14.09% 20.57% 14.23% 11.76% 12.21% -
Total Cost 247,216 244,852 242,640 249,423 244,412 231,160 216,212 9.33%
-
Net Worth 252,618 249,574 246,911 245,603 238,484 229,830 226,995 7.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,818 10,620 21,239 18,892 23,495 15,850 31,673 -14.99%
Div Payout % 85.89% 38.10% 82.64% 63.55% 78.70% 57.69% 128.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 252,618 249,574 246,911 245,603 238,484 229,830 226,995 7.38%
NOSH 265,914 265,504 265,495 269,893 264,982 264,173 263,948 0.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.47% 10.22% 9.58% 10.65% 10.89% 10.62% 10.22% -
ROE 11.44% 11.17% 10.41% 12.10% 12.52% 11.95% 10.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 103.84 102.72 101.07 103.43 103.50 97.90 91.23 9.00%
EPS 10.87 10.50 9.68 11.21 11.27 10.40 9.32 10.79%
DPS 9.33 4.00 8.00 7.00 8.87 6.00 12.00 -15.43%
NAPS 0.95 0.94 0.93 0.91 0.90 0.87 0.86 6.85%
Adjusted Per Share Value based on latest NOSH - 285,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.92 40.42 39.77 41.37 40.64 38.33 35.69 9.53%
EPS 4.28 4.13 3.81 4.41 4.42 4.07 3.65 11.18%
DPS 3.68 1.57 3.15 2.80 3.48 2.35 4.69 -14.91%
NAPS 0.3744 0.3698 0.3659 0.364 0.3534 0.3406 0.3364 7.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.93 1.01 1.09 1.16 1.12 1.46 1.39 -
P/RPS 0.90 0.98 1.08 1.12 1.08 1.49 1.52 -29.46%
P/EPS 8.56 9.62 11.26 10.53 9.94 14.04 14.91 -30.90%
EY 11.68 10.40 8.88 9.50 10.06 7.12 6.71 44.65%
DY 10.04 3.96 7.34 6.03 7.92 4.11 8.63 10.60%
P/NAPS 0.98 1.07 1.17 1.27 1.24 1.68 1.62 -28.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 27/04/10 -
Price 0.90 1.00 1.14 1.13 1.18 1.46 1.65 -
P/RPS 0.87 0.97 1.13 1.09 1.14 1.49 1.81 -38.61%
P/EPS 8.28 9.52 11.78 10.26 10.47 14.04 17.70 -39.71%
EY 12.07 10.50 8.49 9.75 9.55 7.12 5.65 65.79%
DY 10.37 4.00 7.02 6.19 7.51 4.11 7.27 26.68%
P/NAPS 0.95 1.06 1.23 1.24 1.31 1.68 1.92 -37.41%

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

Post a Comment