[GTRONIC] YoY 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
Quarter Result
Revenue	27,758	31,514	47,638	46,403	44,913	47,049	71,527	-14.58%
YoY %	-11.92%	-33.85%	2.66%	3.32%	-4.54%	-34.22%	-	-
Horiz. %	38.81%	44.06%	66.60%	64.87%	62.79%	65.78%	100.00%	-
PBT	6,491	8,919	11,824	7,424	5,324	8,612	10,865	-8.22%
YoY %	-27.22%	-24.57%	59.27%	39.44%	-38.18%	-20.74%	-	-
Horiz. %	59.74%	82.09%	108.83%	68.33%	49.00%	79.26%	100.00%	-
Tax	-2,219	-1,841	-636	-1,173	-301	-471	-1,524	6.45%
YoY %	-20.53%	-189.47%	45.78%	-289.70%	36.09%	69.09%	-	-
Horiz. %	145.60%	120.80%	41.73%	76.97%	19.75%	30.91%	100.00%	-
NP	4,272	7,078	11,188	6,251	5,023	8,141	9,341	-12.21%
YoY %	-39.64%	-36.74%	78.98%	24.45%	-38.30%	-12.85%	-	-
Horiz. %	45.73%	75.77%	119.77%	66.92%	53.77%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,272	7,078	11,188	6,251	5,023	8,141	9,341	-12.21%
YoY %	-39.64%	-36.74%	78.98%	24.45%	-38.30%	-12.85%	-	-
Horiz. %	45.73%	75.77%	119.77%	66.92%	53.77%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.19%	20.64%	5.38%	15.80%	5.65%	5.47%	14.03%	-
YoY %	65.65%	283.64%	-65.95%	179.65%	3.29%	-61.01%	-	-
Horiz. %	243.69%	147.11%	38.35%	112.62%	40.27%	38.99%	100.00%	-
Total Cost	23,486	24,436	36,450	40,152	39,890	38,908	62,186	-14.96%
YoY %	-3.89%	-32.96%	-9.22%	0.66%	2.52%	-37.43%	-	-
Horiz. %	37.77%	39.30%	58.61%	64.57%	64.15%	62.57%	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	-	6,694	13,388	13,388	13,388	13,381	20,000	-
YoY %	-	-50.00%	0.00%	0.00%	0.05%	-33.09%	-	-
Horiz. %	-	33.47%	66.94%	66.94%	66.94%	66.91%	100.00%	-
Div Payout %	-	94.58%	119.67%	214.19%	266.55%	164.37%	214.11%	-
YoY %	-	-20.97%	-44.13%	-19.64%	62.16%	-23.23%	-	-
Horiz. %	-	44.17%	55.89%	100.04%	124.49%	76.77%	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	15.39%	22.46%	23.49%	13.47%	11.18%	17.30%	13.06%	-
YoY %	-31.48%	-4.38%	74.39%	20.48%	-35.38%	32.47%	-	-
Horiz. %	117.84%	171.98%	179.86%	103.14%	85.60%	132.47%	100.00%	-
ROE	1.38%	2.35%	3.71%	2.12%	1.71%	2.77%	3.18%	-
YoY %	-41.28%	-36.66%	75.00%	23.98%	-38.27%	-12.89%	-	-
Horiz. %	43.40%	73.90%	116.67%	66.67%	53.77%	87.11%	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	4.11	4.71	7.12	6.93	6.71	7.03	10.73	-14.76%
YoY %	-12.74%	-33.85%	2.74%	3.28%	-4.55%	-34.48%	-	-
Horiz. %	38.30%	43.90%	66.36%	64.59%	62.53%	65.52%	100.00%	-
EPS	0.63	1.06	1.67	0.93	0.75	1.22	1.40	-12.45%
YoY %	-40.57%	-36.53%	79.57%	24.00%	-38.52%	-12.86%	-	-
Horiz. %	45.00%	75.71%	119.29%	66.43%	53.57%	87.14%	100.00%	-
DPS	0.00	1.00	2.00	2.00	2.00	2.00	3.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	0.00%	33.33%	66.67%	66.67%	66.67%	66.67%	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	4.11	4.67	7.06	6.88	6.66	6.97	10.60	-14.59%
YoY %	-11.99%	-33.85%	2.62%	3.30%	-4.45%	-34.25%	-	-
Horiz. %	38.77%	44.06%	66.60%	64.91%	62.83%	65.75%	100.00%	-
EPS	0.63	1.05	1.66	0.93	0.74	1.21	1.38	-12.24%
YoY %	-40.00%	-36.75%	78.49%	25.68%	-38.84%	-12.32%	-	-
Horiz. %	45.65%	76.09%	120.29%	67.39%	53.62%	87.68%	100.00%	-
DPS	0.00	0.99	1.98	1.98	1.98	1.98	2.96	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	-33.11%	-	-
Horiz. %	0.00%	33.45%	66.89%	66.89%	66.89%	66.89%	100.00%	-
NAPS	0.4602	0.4464	0.4464	0.4365	0.4365	0.4363	0.4347	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	35.99	26.77	16.86	33.18	31.90	23.75	20.60	9.73%
YoY %	34.44%	58.78%	-49.19%	4.01%	34.32%	15.29%	-	-
Horiz. %	174.71%	129.95%	81.84%	161.07%	154.85%	115.29%	100.00%	-
P/EPS	233.87	119.17	71.80	246.32	285.21	137.25	157.73	6.77%
YoY %	96.25%	65.97%	-70.85%	-13.64%	107.80%	-12.98%	-	-
Horiz. %	148.27%	75.55%	45.52%	156.17%	180.82%	87.02%	100.00%	-
EY	0.43	0.84	1.39	0.41	0.35	0.73	0.63	-6.16%
YoY %	-48.81%	-39.57%	239.02%	17.14%	-52.05%	15.87%	-	-
Horiz. %	68.25%	133.33%	220.63%	65.08%	55.56%	115.87%	100.00%	-
DY	0.00	0.79	1.67	0.87	0.93	1.20	1.36	-
YoY %	0.00%	-52.69%	91.95%	-6.45%	-22.50%	-11.76%	-	-
Horiz. %	0.00%	58.09%	122.79%	63.97%	68.38%	88.24%	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	27.24	33.99	16.58	32.75	35.33	25.31	23.30	2.63%
YoY %	-19.86%	105.01%	-49.37%	-7.30%	39.59%	8.63%	-	-
Horiz. %	116.91%	145.88%	71.16%	140.56%	151.63%	108.63%	100.00%	-
P/EPS	176.98	151.33	70.61	243.10	315.86	146.29	178.43	-0.13%
YoY %	16.95%	114.32%	-70.95%	-23.04%	115.91%	-18.01%	-	-
Horiz. %	99.19%	84.81%	39.57%	136.24%	177.02%	81.99%	100.00%	-
EY	0.57	0.66	1.42	0.41	0.32	0.68	0.56	0.29%
YoY %	-13.64%	-53.52%	246.34%	28.12%	-52.94%	21.43%	-	-
Horiz. %	101.79%	117.86%	253.57%	73.21%	57.14%	121.43%	100.00%	-
DY	0.00	0.62	1.69	0.88	0.84	1.12	1.20	-
YoY %	0.00%	-63.31%	92.05%	4.76%	-25.00%	-6.67%	-	-
Horiz. %	0.00%	51.67%	140.83%	73.33%	70.00%	93.33%	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