[GTRONIC] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -14.28%
YoY- -36.23%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 223,330 224,052 226,188 216,316 239,599 261,039 285,517 -15.06%
PBT 48,853 49,960 53,248 46,038 54,280 59,982 62,235 -14.86%
Tax -371 -568 -738 -1,324 -2,119 -3,161 -4,214 -80.12%
NP 48,482 49,392 52,510 44,714 52,161 56,821 58,021 -11.25%
-
NP to SH 48,482 49,392 52,510 44,714 52,161 56,821 58,021 -11.25%
-
Tax Rate 0.76% 1.14% 1.39% 2.88% 3.90% 5.27% 6.77% -
Total Cost 174,848 174,660 173,678 171,602 187,438 204,218 227,496 -16.05%
-
Net Worth 294,555 294,555 287,861 294,465 301,111 294,397 281,002 3.18%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 33,472 33,472 33,465 33,453 53,480 53,480 60,098 -32.23%
Div Payout % 69.04% 67.77% 63.73% 74.82% 102.53% 94.12% 103.58% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 294,555 294,555 287,861 294,465 301,111 294,397 281,002 3.18%
NOSH 669,444 669,444 669,444 669,444 669,444 669,122 669,085 0.03%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 21.71% 22.04% 23.22% 20.67% 21.77% 21.77% 20.32% -
ROE 16.46% 16.77% 18.24% 15.18% 17.32% 19.30% 20.65% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.36 33.47 33.79 32.32 35.81 39.01 42.67 -15.09%
EPS 7.24 7.38 7.84 6.68 7.80 8.49 8.67 -11.29%
DPS 5.00 5.00 5.00 5.00 8.00 8.00 9.00 -32.34%
NAPS 0.44 0.44 0.43 0.44 0.45 0.44 0.42 3.14%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.07 33.17 33.49 32.03 35.48 38.65 42.27 -15.05%
EPS 7.18 7.31 7.77 6.62 7.72 8.41 8.59 -11.23%
DPS 4.96 4.96 4.95 4.95 7.92 7.92 8.90 -32.20%
NAPS 0.4361 0.4361 0.4262 0.436 0.4458 0.4359 0.4161 3.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.65 2.14 1.62 2.33 2.06 1.67 1.74 -
P/RPS 7.94 6.39 4.79 7.21 5.75 4.28 4.08 55.68%
P/EPS 36.59 29.00 20.65 34.87 26.43 19.66 20.06 49.12%
EY 2.73 3.45 4.84 2.87 3.78 5.09 4.98 -32.94%
DY 1.89 2.34 3.09 2.15 3.88 4.79 5.17 -48.77%
P/NAPS 6.02 4.86 3.77 5.30 4.58 3.80 4.14 28.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/10/20 28/07/20 20/05/20 24/02/20 29/10/19 31/07/19 30/04/19 -
Price 2.92 2.37 1.97 2.39 2.20 1.78 1.90 -
P/RPS 8.75 7.08 5.83 7.39 6.14 4.56 4.45 56.75%
P/EPS 40.32 32.12 25.12 35.77 28.22 20.96 21.91 50.00%
EY 2.48 3.11 3.98 2.80 3.54 4.77 4.56 -33.29%
DY 1.71 2.11 2.54 2.09 3.64 4.49 4.74 -49.22%
P/NAPS 6.64 5.39 4.58 5.43 4.89 4.05 4.52 29.13%

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