[GTRONIC] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 20.57%
YoY- 130.89%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 327,956 350,507 349,817 341,212 304,558 246,502 211,950 33.67%
PBT 74,785 77,706 68,826 66,428 55,873 39,430 33,807 69.52%
Tax -4,668 -4,534 -4,879 -4,760 -4,726 -6,955 -6,558 -20.22%
NP 70,117 73,172 63,947 61,668 51,147 32,475 27,249 87.45%
-
NP to SH 70,117 73,172 63,947 61,668 51,147 32,475 27,249 87.45%
-
Tax Rate 6.24% 5.83% 7.09% 7.17% 8.46% 17.64% 19.40% -
Total Cost 257,839 277,335 285,870 279,544 253,411 214,027 184,701 24.83%
-
Net Worth 300,406 300,194 293,334 279,843 281,126 272,265 268,355 7.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 40,027 20,000 37,016 31,140 45,282 45,282 53,613 -17.65%
Div Payout % 57.09% 27.33% 57.89% 50.50% 88.53% 139.44% 196.75% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 300,406 300,194 293,334 279,843 281,126 272,265 268,355 7.78%
NOSH 669,033 668,871 667,007 285,612 285,304 283,609 282,480 77.40%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.38% 20.88% 18.28% 18.07% 16.79% 13.17% 12.86% -
ROE 23.34% 24.37% 21.80% 22.04% 18.19% 11.93% 10.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.13 52.54 52.47 119.49 107.25 86.92 75.03 -24.53%
EPS 10.50 10.97 9.59 21.60 18.01 11.45 9.65 5.77%
DPS 6.00 3.00 5.55 11.00 16.00 16.00 19.00 -53.52%
NAPS 0.45 0.45 0.44 0.98 0.99 0.96 0.95 -39.15%
Adjusted Per Share Value based on latest NOSH - 285,612
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.60 51.94 51.84 50.56 45.13 36.53 31.41 33.66%
EPS 10.39 10.84 9.48 9.14 7.58 4.81 4.04 87.38%
DPS 5.93 2.96 5.49 4.61 6.71 6.71 7.94 -17.63%
NAPS 0.4452 0.4449 0.4347 0.4147 0.4166 0.4035 0.3977 7.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.75 2.50 2.21 4.06 6.60 6.15 6.09 -
P/RPS 3.56 4.76 4.21 3.40 6.15 7.08 8.12 -42.20%
P/EPS 16.66 22.79 23.04 18.80 36.64 53.71 63.13 -58.75%
EY 6.00 4.39 4.34 5.32 2.73 1.86 1.58 142.81%
DY 3.43 1.20 2.51 2.71 2.42 2.60 3.12 6.50%
P/NAPS 3.89 5.56 5.02 4.14 6.67 6.41 6.41 -28.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 30/10/18 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 -
Price 1.95 2.27 2.50 3.95 6.22 6.59 6.17 -
P/RPS 3.97 4.32 4.76 3.31 5.80 7.58 8.22 -38.36%
P/EPS 18.57 20.70 26.06 18.29 34.53 57.55 63.96 -56.05%
EY 5.39 4.83 3.84 5.47 2.90 1.74 1.56 128.03%
DY 3.07 1.32 2.22 2.78 2.57 2.43 3.08 -0.21%
P/NAPS 4.33 5.04 5.68 4.03 6.28 6.86 6.49 -23.59%

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