[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 24.4%
YoY- 3.28%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 132,361 181,733 209,949 219,165 209,813 327,622 266,357 -10.99%
PBT 33,933 49,309 50,020 46,480 42,726 70,066 40,956 -3.08%
Tax -7,388 -4,754 -3,277 -1,220 -2,490 -5,889 -6,145 3.11%
NP 26,545 44,554 46,742 45,260 40,236 64,177 34,810 -4.41%
-
NP to SH 26,545 44,554 46,742 45,260 40,236 64,177 34,810 -4.41%
-
Tax Rate 21.77% 9.64% 6.55% 2.62% 5.83% 8.40% 15.00% -
Total Cost 105,816 137,178 163,206 173,905 169,577 263,445 231,546 -12.23%
-
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,135 1.72%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 26,797 44,629 44,629 44,629 44,609 26,683 60,474 -12.68%
Div Payout % 100.95% 100.17% 95.48% 98.61% 110.87% 41.58% 173.72% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,135 1.72%
NOSH 669,945 669,444 669,444 669,444 669,444 668,871 283,474 15.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.06% 24.52% 22.26% 20.65% 19.18% 19.59% 13.07% -
ROE 8.81% 14.79% 15.52% 15.37% 13.36% 21.38% 12.79% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.76 27.15 31.36 32.74 31.36 49.11 93.96 -22.87%
EPS 3.96 6.65 6.99 6.76 6.01 9.63 12.28 -17.18%
DPS 4.00 6.67 6.67 6.67 6.67 4.00 21.33 -24.33%
NAPS 0.45 0.45 0.45 0.44 0.45 0.45 0.96 -11.85%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.60 26.91 31.09 32.45 31.07 48.51 39.44 -10.99%
EPS 3.93 6.60 6.92 6.70 5.96 9.50 5.15 -4.40%
DPS 3.97 6.61 6.61 6.61 6.61 3.95 8.95 -12.66%
NAPS 0.4464 0.446 0.446 0.4361 0.4458 0.4445 0.4029 1.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.56 1.17 2.06 2.65 2.06 2.50 6.15 -
P/RPS 7.90 4.31 6.57 8.09 6.57 5.09 6.55 3.17%
P/EPS 39.37 17.58 29.50 39.20 34.26 25.99 50.08 -3.92%
EY 2.54 5.69 3.39 2.55 2.92 3.85 2.00 4.06%
DY 2.56 5.70 3.24 2.52 3.24 1.60 3.47 -4.94%
P/NAPS 3.47 2.60 4.58 6.02 4.58 5.56 6.41 -9.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/10/23 25/10/22 26/10/21 27/10/20 29/10/19 30/10/18 31/10/17 -
Price 1.40 1.06 2.15 2.92 2.20 2.27 6.59 -
P/RPS 7.09 3.90 6.86 8.92 7.02 4.62 7.01 0.18%
P/EPS 35.33 15.93 30.79 43.19 36.59 23.60 53.66 -6.72%
EY 2.83 6.28 3.25 2.32 2.73 4.24 1.86 7.24%
DY 2.86 6.29 3.10 2.28 3.03 1.76 3.24 -2.05%
P/NAPS 3.11 2.36 4.78 6.64 4.89 5.04 6.86 -12.34%

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