[GTRONIC] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.93%
YoY- 37.2%
Quarter Report
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,019 280,534 286,198 286,031 279,149 270,744 256,136 2.29%
PBT 30,249 35,869 37,779 37,899 37,425 31,182 27,997 5.27%
Tax -3,556 -6,861 -7,850 -7,897 -7,698 -2,781 -2,182 38.36%
NP 26,693 29,008 29,929 30,002 29,727 28,401 25,815 2.24%
-
NP to SH 26,693 29,008 29,929 30,002 29,727 28,401 25,815 2.24%
-
Tax Rate 11.76% 19.13% 20.78% 20.84% 20.57% 8.92% 7.79% -
Total Cost 238,326 251,526 256,269 256,029 249,422 242,343 230,321 2.29%
-
Net Worth 244,408 252,451 249,581 246,911 260,063 238,183 229,989 4.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,910 24,312 20,685 20,685 23,293 22,827 13,167 48.68%
Div Payout % 89.57% 83.81% 69.11% 68.95% 78.36% 80.37% 51.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 244,408 252,451 249,581 246,911 260,063 238,183 229,989 4.12%
NOSH 265,661 265,738 265,512 265,495 285,783 264,648 264,355 0.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.07% 10.34% 10.46% 10.49% 10.65% 10.49% 10.08% -
ROE 10.92% 11.49% 11.99% 12.15% 11.43% 11.92% 11.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.76 105.57 107.79 107.73 97.68 102.30 96.89 1.95%
EPS 10.05 10.92 11.27 11.30 10.40 10.73 9.77 1.89%
DPS 9.00 9.15 7.79 7.79 8.15 8.65 5.00 47.81%
NAPS 0.92 0.95 0.94 0.93 0.91 0.90 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 265,495
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.24 41.54 42.38 42.35 41.33 40.09 37.92 2.30%
EPS 3.95 4.30 4.43 4.44 4.40 4.21 3.82 2.24%
DPS 3.54 3.60 3.06 3.06 3.45 3.38 1.95 48.65%
NAPS 0.3619 0.3738 0.3695 0.3656 0.3851 0.3527 0.3405 4.13%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.84 0.93 1.01 1.09 1.16 1.12 1.46 -
P/RPS 0.84 0.88 0.94 1.01 1.19 1.09 1.51 -32.28%
P/EPS 8.36 8.52 8.96 9.65 11.15 10.44 14.95 -32.05%
EY 11.96 11.74 11.16 10.37 8.97 9.58 6.69 47.14%
DY 10.71 9.84 7.71 7.15 7.03 7.72 3.42 113.60%
P/NAPS 0.91 0.98 1.07 1.17 1.27 1.24 1.68 -33.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 -
Price 0.96 0.90 1.00 1.14 1.13 1.18 1.46 -
P/RPS 0.96 0.85 0.93 1.06 1.16 1.15 1.51 -26.00%
P/EPS 9.55 8.24 8.87 10.09 10.86 11.00 14.95 -25.76%
EY 10.47 12.13 11.27 9.91 9.21 9.09 6.69 34.68%
DY 9.38 10.17 7.79 6.83 7.21 7.33 3.42 95.57%
P/NAPS 1.04 0.95 1.06 1.23 1.24 1.31 1.68 -27.30%

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