[GTRONIC] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
31-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -38.5%
YoY- 32.27%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 46,403 44,913 47,049 71,527 62,922 57,409 89,030 -10.28%
PBT 7,424 5,324 8,612 10,865 8,467 8,577 20,772 -15.74%
Tax -1,173 -301 -471 -1,524 -1,405 -2,055 -2,839 -13.68%
NP 6,251 5,023 8,141 9,341 7,062 6,522 17,933 -16.09%
-
NP to SH 6,251 5,023 8,141 9,341 7,062 6,522 17,933 -16.09%
-
Tax Rate 15.80% 5.65% 5.47% 14.03% 16.59% 23.96% 13.67% -
Total Cost 40,152 39,890 38,908 62,186 55,860 50,887 71,097 -9.07%
-
Net Worth 294,555 294,555 294,397 293,334 268,355 285,161 300,757 -0.34%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 13,388 13,388 13,381 20,000 14,124 - - -
Div Payout % 214.19% 266.55% 164.37% 214.11% 200.00% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 294,555 294,555 294,397 293,334 268,355 285,161 300,757 -0.34%
NOSH 669,444 669,444 669,122 667,007 282,480 282,337 281,081 15.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.47% 11.18% 17.30% 13.06% 11.22% 11.36% 20.14% -
ROE 2.12% 1.71% 2.77% 3.18% 2.63% 2.29% 5.96% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.93 6.71 7.03 10.73 22.27 20.33 31.67 -22.35%
EPS 0.93 0.75 1.22 1.40 2.50 2.31 6.38 -27.43%
DPS 2.00 2.00 2.00 3.00 5.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.44 0.95 1.01 1.07 -13.75%
Adjusted Per Share Value based on latest NOSH - 667,007
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.87 6.65 6.97 10.59 9.32 8.50 13.18 -10.28%
EPS 0.93 0.74 1.21 1.38 1.05 0.97 2.66 -16.05%
DPS 1.98 1.98 1.98 2.96 2.09 0.00 0.00 -
NAPS 0.4361 0.4361 0.4359 0.4343 0.3973 0.4222 0.4453 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.30 2.14 1.67 2.21 6.09 3.33 5.95 -
P/RPS 33.18 31.90 23.75 20.60 27.34 16.38 18.79 9.93%
P/EPS 246.32 285.21 137.25 157.73 243.60 144.16 93.26 17.55%
EY 0.41 0.35 0.73 0.63 0.41 0.69 1.07 -14.76%
DY 0.87 0.93 1.20 1.36 0.82 0.00 0.00 -
P/NAPS 5.23 4.86 3.80 5.02 6.41 3.30 5.56 -1.01%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/07/21 28/07/20 31/07/19 31/07/18 25/07/17 26/07/16 28/07/15 -
Price 2.27 2.37 1.78 2.50 6.17 3.27 6.10 -
P/RPS 32.75 35.33 25.31 23.30 27.70 16.08 19.26 9.24%
P/EPS 243.10 315.86 146.29 178.43 246.80 141.56 95.61 16.81%
EY 0.41 0.32 0.68 0.56 0.41 0.71 1.05 -14.49%
DY 0.88 0.84 1.12 1.20 0.81 0.00 0.00 -
P/NAPS 5.16 5.39 4.05 5.68 6.49 3.24 5.70 -1.64%

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