[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 25.66%
YoY- 14.98%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 197,664 182,192 316,026 225,508 232,300 355,450 348,082 -8.99%
PBT 33,454 25,610 55,216 29,310 28,592 82,270 75,644 -12.70%
Tax -1,632 -3,144 -6,158 -5,852 -8,190 -12,106 -12,848 -29.07%
NP 31,822 22,466 49,058 23,458 20,402 70,164 62,796 -10.70%
-
NP to SH 31,822 22,466 49,058 23,458 20,402 70,164 62,796 -10.70%
-
Tax Rate 4.88% 12.28% 11.15% 19.97% 28.64% 14.71% 16.98% -
Total Cost 165,842 159,726 266,968 202,050 211,898 285,286 285,286 -8.63%
-
Net Worth 294,555 294,397 293,334 268,495 284,613 300,783 291,552 0.17%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 66,944 66,908 40,000 56,525 78,902 73,087 61,674 1.37%
Div Payout % 210.37% 297.82% 81.54% 240.96% 386.74% 104.17% 98.21% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 294,555 294,397 293,334 268,495 284,613 300,783 291,552 0.17%
NOSH 669,444 669,122 667,007 282,626 281,795 281,105 280,339 15.59%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 16.10% 12.33% 15.52% 10.40% 8.78% 19.74% 18.04% -
ROE 10.80% 7.63% 16.72% 8.74% 7.17% 23.33% 21.54% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.53 27.23 47.40 79.79 82.44 126.45 124.16 -21.26%
EPS 4.76 3.36 7.36 8.30 7.24 24.96 22.40 -22.73%
DPS 10.00 10.00 6.00 20.00 28.00 26.00 22.00 -12.30%
NAPS 0.44 0.44 0.44 0.95 1.01 1.07 1.04 -13.34%
Adjusted Per Share Value based on latest NOSH - 282,480
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.27 26.98 46.79 33.39 34.40 52.63 51.54 -8.99%
EPS 4.71 3.33 7.26 3.47 3.02 10.39 9.30 -10.71%
DPS 9.91 9.91 5.92 8.37 11.68 10.82 9.13 1.37%
NAPS 0.4361 0.4359 0.4343 0.3975 0.4214 0.4454 0.4317 0.16%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.14 1.67 2.21 6.09 3.33 5.95 4.23 -
P/RPS 7.25 6.13 4.66 7.63 4.04 4.71 3.41 13.38%
P/EPS 45.02 49.74 30.03 73.37 45.99 23.84 18.88 15.56%
EY 2.22 2.01 3.33 1.36 2.17 4.19 5.30 -13.48%
DY 4.67 5.99 2.71 3.28 8.41 4.37 5.20 -1.77%
P/NAPS 4.86 3.80 5.02 6.41 3.30 5.56 4.07 2.99%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/07/20 31/07/19 31/07/18 25/07/17 26/07/16 28/07/15 05/08/14 -
Price 2.37 1.78 2.50 6.17 3.27 6.10 4.65 -
P/RPS 8.03 6.54 5.27 7.73 3.97 4.82 3.75 13.51%
P/EPS 49.86 53.01 33.97 74.34 45.17 24.44 20.76 15.70%
EY 2.01 1.89 2.94 1.35 2.21 4.09 4.82 -13.55%
DY 4.22 5.62 2.40 3.24 8.56 4.26 4.73 -1.88%
P/NAPS 5.39 4.05 5.68 6.49 3.24 5.70 4.47 3.16%

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