[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	115,320	129,282	180,538	203,596	197,664	182,192	316,026	-15.45%
YoY %	-10.80%	-28.39%	-11.33%	3.00%	8.49%	-42.35%	-	-
Horiz. %	36.49%	40.91%	57.13%	64.42%	62.55%	57.65%	100.00%	-
PBT	28,636	28,290	43,812	40,730	33,454	25,610	55,216	-10.35%
YoY %	1.22%	-35.43%	7.57%	21.75%	30.63%	-53.62%	-	-
Horiz. %	51.86%	51.24%	79.35%	73.76%	60.59%	46.38%	100.00%	-
Tax	-8,646	-7,534	-2,542	-3,154	-1,632	-3,144	-6,158	5.81%
YoY %	-14.76%	-196.38%	19.40%	-93.26%	48.09%	48.94%	-	-
Horiz. %	140.40%	122.34%	41.28%	51.22%	26.50%	51.06%	100.00%	-
NP	19,990	20,756	41,270	37,576	31,822	22,466	49,058	-13.88%
YoY %	-3.69%	-49.71%	9.83%	18.08%	41.65%	-54.21%	-	-
Horiz. %	40.75%	42.31%	84.12%	76.60%	64.87%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,990	20,756	41,270	37,576	31,822	22,466	49,058	-13.88%
YoY %	-3.69%	-49.71%	9.83%	18.08%	41.65%	-54.21%	-	-
Horiz. %	40.75%	42.31%	84.12%	76.60%	64.87%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	26.63%	5.80%	7.74%	4.88%	12.28%	11.15%	-
YoY %	13.37%	359.14%	-25.06%	58.61%	-60.26%	10.13%	-	-
Horiz. %	270.76%	238.83%	52.02%	69.42%	43.77%	110.13%	100.00%	-
Total Cost	95,330	108,526	139,268	166,020	165,842	159,726	266,968	-15.75%
YoY %	-12.16%	-22.07%	-16.11%	0.11%	3.83%	-40.17%	-	-
Horiz. %	35.71%	40.65%	52.17%	62.19%	62.12%	59.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,522	301,253	301,250	294,555	294,555	294,397	293,334	0.95%
YoY %	3.08%	0.00%	2.27%	0.00%	0.05%	0.36%	-	-
Horiz. %	105.86%	102.70%	102.70%	100.42%	100.42%	100.36%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	40,167	66,944	66,944	66,944	66,908	40,000	-
YoY %	-	-40.00%	0.00%	0.00%	0.05%	67.27%	-	-
Horiz. %	-	100.42%	167.36%	167.36%	167.36%	167.27%	100.00%	-
Div Payout %	-	193.52%	162.21%	178.16%	210.37%	297.82%	81.54%	-
YoY %	-	19.30%	-8.95%	-15.31%	-29.36%	265.24%	-	-
Horiz. %	-	237.33%	198.93%	218.49%	258.00%	365.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	310,522	301,253	301,250	294,555	294,555	294,397	293,334	0.95%
YoY %	3.08%	0.00%	2.27%	0.00%	0.05%	0.36%	-	-
Horiz. %	105.86%	102.70%	102.70%	100.42%	100.42%	100.36%	100.00%	-
NOSH	675,251	669,501	669,444	669,444	669,444	669,122	667,007	0.20%
YoY %	0.86%	0.01%	0.00%	0.00%	0.05%	0.32%	-	-
Horiz. %	101.24%	100.37%	100.37%	100.37%	100.37%	100.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	17.33%	16.05%	22.86%	18.46%	16.10%	12.33%	15.52%	-
YoY %	7.98%	-29.79%	23.84%	14.66%	30.58%	-20.55%	-	-
Horiz. %	111.66%	103.41%	147.29%	118.94%	103.74%	79.45%	100.00%	-
ROE	6.44%	6.89%	13.70%	12.76%	10.80%	7.63%	16.72%	-
YoY %	-6.53%	-49.71%	7.37%	18.15%	41.55%	-54.37%	-	-
Horiz. %	38.52%	41.21%	81.94%	76.32%	64.59%	45.63%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	17.08	19.31	26.97	30.41	29.53	27.23	47.40	-15.63%
YoY %	-11.55%	-28.40%	-11.31%	2.98%	8.45%	-42.55%	-	-
Horiz. %	36.03%	40.74%	56.90%	64.16%	62.30%	57.45%	100.00%	-
EPS	2.96	3.10	6.16	5.62	4.76	3.36	7.36	-14.07%
YoY %	-4.52%	-49.68%	9.61%	18.07%	41.67%	-54.35%	-	-
Horiz. %	40.22%	42.12%	83.70%	76.36%	64.67%	45.65%	100.00%	-
DPS	0.00	6.00	10.00	10.00	10.00	10.00	6.00	-
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	0.00%	100.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	0.46	0.45	0.45	0.44	0.44	0.44	0.44	0.74%
YoY %	2.22%	0.00%	2.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.55%	102.27%	102.27%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 675,251
RPS	17.07	19.14	26.73	30.15	29.27	26.98	46.79	-15.45%
YoY %	-10.82%	-28.40%	-11.34%	3.01%	8.49%	-42.34%	-	-
Horiz. %	36.48%	40.91%	57.13%	64.44%	62.56%	57.66%	100.00%	-
EPS	2.96	3.07	6.11	5.56	4.71	3.33	7.26	-13.87%
YoY %	-3.58%	-49.75%	9.89%	18.05%	41.44%	-54.13%	-	-
Horiz. %	40.77%	42.29%	84.16%	76.58%	64.88%	45.87%	100.00%	-
DPS	0.00	5.95	9.91	9.91	9.91	9.91	5.92	-
YoY %	0.00%	-39.96%	0.00%	0.00%	0.00%	67.40%	-	-
Horiz. %	0.00%	100.51%	167.40%	167.40%	167.40%	167.40%	100.00%	-
NAPS	0.4598	0.446	0.446	0.4361	0.4361	0.4359	0.4343	0.95%
YoY %	3.09%	0.00%	2.27%	0.00%	0.05%	0.37%	-	-
Horiz. %	105.87%	102.69%	102.69%	100.41%	100.41%	100.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.48	1.26	1.20	2.30	2.14	1.67	2.21	-
P/RPS	8.66	6.52	4.45	7.56	7.25	6.13	4.66	10.87%
YoY %	32.82%	46.52%	-41.14%	4.28%	18.27%	31.55%	-	-
Horiz. %	185.84%	139.91%	95.49%	162.23%	155.58%	131.55%	100.00%	-
P/EPS	49.98	40.64	19.47	40.98	45.02	49.74	30.03	8.85%
YoY %	22.98%	108.73%	-52.49%	-8.97%	-9.49%	65.63%	-	-
Horiz. %	166.43%	135.33%	64.84%	136.46%	149.92%	165.63%	100.00%	-
EY	2.00	2.46	5.14	2.44	2.22	2.01	3.33	-8.13%
YoY %	-18.70%	-52.14%	110.66%	9.91%	10.45%	-39.64%	-	-
Horiz. %	60.06%	73.87%	154.35%	73.27%	66.67%	60.36%	100.00%	-
DY	0.00	4.76	8.33	4.35	4.67	5.99	2.71	-
YoY %	0.00%	-42.86%	91.49%	-6.85%	-22.04%	121.03%	-	-
Horiz. %	0.00%	175.65%	307.38%	160.52%	172.32%	221.03%	100.00%	-
P/NAPS	3.22	2.80	2.67	5.23	4.86	3.80	5.02	-7.12%
YoY %	15.00%	4.87%	-48.95%	7.61%	27.89%	-24.30%	-	-
Horiz. %	64.14%	55.78%	53.19%	104.18%	96.81%	75.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	25/07/23	26/07/22	27/07/21	28/07/20	31/07/19	31/07/18	-
Price	1.12	1.60	1.18	2.27	2.37	1.78	2.50	-
P/RPS	6.56	8.29	4.38	7.46	8.03	6.54	5.27	3.71%
YoY %	-20.87%	89.27%	-41.29%	-7.10%	22.78%	24.10%	-	-
Horiz. %	124.48%	157.31%	83.11%	141.56%	152.37%	124.10%	100.00%	-
P/EPS	37.82	51.61	19.14	40.44	49.86	53.01	33.97	1.80%
YoY %	-26.72%	169.64%	-52.67%	-18.89%	-5.94%	56.05%	-	-
Horiz. %	111.33%	151.93%	56.34%	119.05%	146.78%	156.05%	100.00%	-
EY	2.64	1.94	5.22	2.47	2.01	1.89	2.94	-1.77%
YoY %	36.08%	-62.84%	111.34%	22.89%	6.35%	-35.71%	-	-
Horiz. %	89.80%	65.99%	177.55%	84.01%	68.37%	64.29%	100.00%	-
DY	0.00	3.75	8.47	4.41	4.22	5.62	2.40	-
YoY %	0.00%	-55.73%	92.06%	4.50%	-24.91%	134.17%	-	-
Horiz. %	0.00%	156.25%	352.92%	183.75%	175.83%	234.17%	100.00%	-
P/NAPS	2.43	3.56	2.62	5.16	5.39	4.05	5.68	-13.18%
YoY %	-31.74%	35.88%	-49.22%	-4.27%	33.09%	-28.70%	-	-
Horiz. %	42.78%	62.68%	46.13%	90.85%	94.89%	71.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos