[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.34%
YoY- 52.94%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 232,300 355,450 348,082 326,470 252,214 272,730 258,634 -1.77%
PBT 28,592 82,270 75,644 57,726 38,986 31,840 31,134 -1.40%
Tax -8,190 -12,106 -12,848 -9,060 -7,166 -3,962 -3,660 14.35%
NP 20,402 70,164 62,796 48,666 31,820 27,878 27,474 -4.83%
-
NP to SH 20,402 70,164 62,796 48,666 31,820 27,878 27,474 -4.83%
-
Tax Rate 28.64% 14.71% 16.98% 15.69% 18.38% 12.44% 11.76% -
Total Cost 211,898 285,286 285,286 277,804 220,394 244,852 231,160 -1.43%
-
Net Worth 284,613 300,783 291,552 274,638 257,999 249,574 229,830 3.62%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 78,902 73,087 61,674 27,463 10,749 10,620 15,850 30.63%
Div Payout % 386.74% 104.17% 98.21% 56.43% 33.78% 38.10% 57.69% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 284,613 300,783 291,552 274,638 257,999 249,574 229,830 3.62%
NOSH 281,795 281,105 280,339 274,638 268,749 265,504 264,173 1.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.78% 19.74% 18.04% 14.91% 12.62% 10.22% 10.62% -
ROE 7.17% 23.33% 21.54% 17.72% 12.33% 11.17% 11.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.44 126.45 124.16 118.87 93.85 102.72 97.90 -2.82%
EPS 7.24 24.96 22.40 17.72 11.84 10.50 10.40 -5.85%
DPS 28.00 26.00 22.00 10.00 4.00 4.00 6.00 29.24%
NAPS 1.01 1.07 1.04 1.00 0.96 0.94 0.87 2.51%
Adjusted Per Share Value based on latest NOSH - 274,524
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.40 52.63 51.54 48.34 37.34 40.38 38.29 -1.76%
EPS 3.02 10.39 9.30 7.21 4.71 4.13 4.07 -4.84%
DPS 11.68 10.82 9.13 4.07 1.59 1.57 2.35 30.60%
NAPS 0.4214 0.4454 0.4317 0.4066 0.382 0.3695 0.3403 3.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.33 5.95 4.23 2.17 1.19 1.01 1.46 -
P/RPS 4.04 4.71 3.41 1.83 1.27 0.98 1.49 18.06%
P/EPS 45.99 23.84 18.88 12.25 10.05 9.62 14.04 21.84%
EY 2.17 4.19 5.30 8.17 9.95 10.40 7.12 -17.95%
DY 8.41 4.37 5.20 4.61 3.36 3.96 4.11 12.66%
P/NAPS 3.30 5.56 4.07 2.17 1.24 1.07 1.68 11.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 3.27 6.10 4.65 2.60 1.39 1.00 1.46 -
P/RPS 3.97 4.82 3.75 2.19 1.48 0.97 1.49 17.72%
P/EPS 45.17 24.44 20.76 14.67 11.74 9.52 14.04 21.47%
EY 2.21 4.09 4.82 6.82 8.52 10.50 7.12 -17.70%
DY 8.56 4.26 4.73 3.85 2.88 4.00 4.11 12.99%
P/NAPS 3.24 5.70 4.47 2.60 1.45 1.06 1.68 11.55%

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