[GTRONIC] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.24%
YoY- 15.94%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 332,229 326,678 254,871 286,198 256,136 219,540 317,046 0.78%
PBT 71,502 57,714 33,821 37,779 27,997 17,650 37,880 11.16%
Tax -11,821 -7,945 -5,157 -7,850 -2,182 -6,527 -6,888 9.41%
NP 59,681 49,769 28,664 29,929 25,815 11,123 30,992 11.53%
-
NP to SH 59,681 49,769 28,664 29,929 25,815 11,123 30,992 11.53%
-
Tax Rate 16.53% 13.77% 15.25% 20.78% 7.79% 36.98% 18.18% -
Total Cost 272,548 276,909 226,207 256,269 230,321 208,417 286,054 -0.80%
-
Net Worth 291,537 274,524 257,608 249,581 229,989 219,910 223,125 4.55%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 55,582 35,250 23,964 20,685 13,167 12,953 36,710 7.15%
Div Payout % 93.13% 70.83% 83.61% 69.11% 51.01% 116.46% 118.45% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 291,537 274,524 257,608 249,581 229,989 219,910 223,125 4.55%
NOSH 280,324 274,524 268,342 265,512 264,355 261,798 1,312,499 -22.67%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.96% 15.23% 11.25% 10.46% 10.08% 5.07% 9.78% -
ROE 20.47% 18.13% 11.13% 11.99% 11.22% 5.06% 13.89% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 118.52 119.00 94.98 107.79 96.89 83.86 24.16 30.33%
EPS 21.29 18.13 10.68 11.27 9.77 4.25 2.36 44.25%
DPS 20.00 13.00 9.00 7.79 5.00 4.95 2.80 38.75%
NAPS 1.04 1.00 0.96 0.94 0.87 0.84 0.17 35.21%
Adjusted Per Share Value based on latest NOSH - 265,512
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 49.23 48.41 37.77 42.41 37.96 32.53 46.98 0.78%
EPS 8.84 7.38 4.25 4.44 3.83 1.65 4.59 11.53%
DPS 8.24 5.22 3.55 3.07 1.95 1.92 5.44 7.16%
NAPS 0.432 0.4068 0.3818 0.3699 0.3408 0.3259 0.3307 4.55%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.23 2.17 1.19 1.01 1.46 0.72 1.00 -
P/RPS 3.57 1.82 1.25 0.94 1.51 0.86 4.14 -2.43%
P/EPS 19.87 11.97 11.14 8.96 14.95 16.95 42.35 -11.84%
EY 5.03 8.35 8.98 11.16 6.69 5.90 2.36 13.43%
DY 4.73 5.99 7.56 7.71 3.42 6.87 2.80 9.12%
P/NAPS 4.07 2.17 1.24 1.07 1.68 0.86 5.88 -5.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 -
Price 4.65 2.60 1.39 1.00 1.46 0.79 1.02 -
P/RPS 3.92 2.18 1.46 0.93 1.51 0.94 4.22 -1.22%
P/EPS 21.84 14.34 13.01 8.87 14.95 18.59 43.20 -10.74%
EY 4.58 6.97 7.68 11.27 6.69 5.38 2.31 12.07%
DY 4.30 5.00 6.47 7.79 3.42 6.26 2.75 7.73%
P/NAPS 4.47 2.60 1.45 1.06 1.68 0.94 6.00 -4.78%

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