[GTRONIC] YoY TTM 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- 3.7%
YoY- 134.68%
Quarter Report
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 230,489 224,052 261,039 349,817 211,950 282,081 358,728 -7.10%
PBT 55,634 49,960 59,982 68,826 33,807 54,755 79,529 -5.77%
Tax -1,953 -568 -3,161 -4,879 -6,558 -8,322 -11,447 -25.50%
NP 53,681 49,392 56,821 63,947 27,249 46,433 68,082 -3.88%
-
NP to SH 53,681 49,392 56,821 63,947 27,249 46,433 69,180 -4.13%
-
Tax Rate 3.51% 1.14% 5.27% 7.09% 19.40% 15.20% 14.39% -
Total Cost 176,808 174,660 204,218 285,870 184,701 235,648 290,646 -7.94%
-
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 50,208 33,472 53,480 37,016 53,613 66,149 67,392 -4.78%
Div Payout % 93.53% 67.77% 94.12% 57.89% 196.75% 142.46% 97.42% -
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 23.29% 22.04% 21.77% 18.28% 12.86% 16.46% 18.98% -
ROE 18.22% 16.77% 19.30% 21.80% 10.15% 16.28% 23.00% -
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 34.43 33.47 39.01 52.47 75.03 99.91 127.62 -19.59%
EPS 8.02 7.38 8.49 9.59 9.65 16.45 24.61 -17.03%
DPS 7.50 5.00 8.00 5.55 19.00 23.43 24.00 -17.60%
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 34.13 33.17 38.65 51.80 31.38 41.77 53.11 -7.09%
EPS 7.95 7.31 8.41 9.47 4.03 6.88 10.24 -4.12%
DPS 7.43 4.96 7.92 5.48 7.94 9.79 9.98 -4.79%
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 6.68 6.39 4.28 4.21 8.12 3.33 4.66 6.17%
P/EPS 28.68 29.00 19.66 23.04 63.13 20.25 24.18 2.88%
EY 3.49 3.45 5.09 4.34 1.58 4.94 4.14 -2.80%
DY 3.26 2.34 4.79 2.51 3.12 7.04 4.03 -3.46%
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 6.59 7.08 4.56 4.76 8.22 3.27 4.78 5.49%
P/EPS 28.31 32.12 20.96 26.06 63.96 19.88 24.78 2.24%
EY 3.53 3.11 4.77 3.84 1.56 5.03 4.03 -2.18%
DY 3.30 2.11 4.49 2.22 3.08 7.16 3.93 -2.86%
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