[GTRONIC] YoY TTM 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
TTM Result
Revenue	124,842	153,722	194,514	230,489	224,052	261,039	349,817	-15.76%
YoY %	-18.79%	-20.97%	-15.61%	2.87%	-14.17%	-25.38%	-	-
Horiz. %	35.69%	43.94%	55.60%	65.89%	64.05%	74.62%	100.00%	-
PBT	34,075	43,513	57,013	55,634	49,960	59,982	68,826	-11.04%
YoY %	-21.69%	-23.68%	2.48%	11.36%	-16.71%	-12.85%	-	-
Horiz. %	49.51%	63.22%	82.84%	80.83%	72.59%	87.15%	100.00%	-
Tax	-8,043	-8,306	-2,217	-1,953	-568	-3,161	-4,879	8.67%
YoY %	3.17%	-274.65%	-13.52%	-243.84%	82.03%	35.21%	-	-
Horiz. %	164.85%	170.24%	45.44%	40.03%	11.64%	64.79%	100.00%	-
NP	26,032	35,207	54,796	53,681	49,392	56,821	63,947	-13.89%
YoY %	-26.06%	-35.75%	2.08%	8.68%	-13.07%	-11.14%	-	-
Horiz. %	40.71%	55.06%	85.69%	83.95%	77.24%	88.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,032	35,207	54,796	53,681	49,392	56,821	63,947	-13.89%
YoY %	-26.06%	-35.75%	2.08%	8.68%	-13.07%	-11.14%	-	-
Horiz. %	40.71%	55.06%	85.69%	83.95%	77.24%	88.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.60%	19.09%	3.89%	3.51%	1.14%	5.27%	7.09%	-
YoY %	23.62%	390.75%	10.83%	207.89%	-78.37%	-25.67%	-	-
Horiz. %	332.86%	269.25%	54.87%	49.51%	16.08%	74.33%	100.00%	-
Total Cost	98,810	118,515	139,718	176,808	174,660	204,218	285,870	-16.21%
YoY %	-16.63%	-15.18%	-20.98%	1.23%	-14.47%	-28.56%	-	-
Horiz. %	34.56%	41.46%	48.87%	61.85%	61.10%	71.44%	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	16,851	33,472	50,208	50,208	33,472	53,480	37,016	-12.28%
YoY %	-49.66%	-33.33%	0.00%	50.00%	-37.41%	44.48%	-	-
Horiz. %	45.52%	90.43%	135.64%	135.64%	90.43%	144.48%	100.00%	-
Div Payout %	64.73%	95.07%	91.63%	93.53%	67.77%	94.12%	57.89%	-
YoY %	-31.91%	3.75%	-2.03%	38.01%	-28.00%	62.58%	-	-
Horiz. %	111.82%	164.23%	158.28%	161.57%	117.07%	162.58%	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	20.85%	22.90%	28.17%	23.29%	22.04%	21.77%	18.28%	-
YoY %	-8.95%	-18.71%	20.95%	5.67%	1.24%	19.09%	-	-
Horiz. %	114.06%	125.27%	154.10%	127.41%	120.57%	119.09%	100.00%	-
ROE	8.38%	11.69%	18.19%	18.22%	16.77%	19.30%	21.80%	-
YoY %	-28.31%	-35.73%	-0.16%	8.65%	-13.11%	-11.47%	-	-
Horiz. %	38.44%	53.62%	83.44%	83.58%	76.93%	88.53%	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	18.49	22.96	29.06	34.43	33.47	39.01	52.47	-15.94%
YoY %	-19.47%	-20.99%	-15.60%	2.87%	-14.20%	-25.65%	-	-
Horiz. %	35.24%	43.76%	55.38%	65.62%	63.79%	74.35%	100.00%	-
EPS	3.86	5.26	8.19	8.02	7.38	8.49	9.59	-14.06%
YoY %	-26.62%	-35.78%	2.12%	8.67%	-13.07%	-11.47%	-	-
Horiz. %	40.25%	54.85%	85.40%	83.63%	76.96%	88.53%	100.00%	-
DPS	2.50	5.00	7.50	7.50	5.00	8.00	5.55	-12.43%
YoY %	-50.00%	-33.33%	0.00%	50.00%	-37.50%	44.14%	-	-
Horiz. %	45.05%	90.09%	135.14%	135.14%	90.09%	144.14%	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	18.50	22.78	28.83	34.16	33.20	38.68	51.84	-15.76%
YoY %	-18.79%	-20.99%	-15.60%	2.89%	-14.17%	-25.39%	-	-
Horiz. %	35.69%	43.94%	55.61%	65.90%	64.04%	74.61%	100.00%	-
EPS	3.86	5.22	8.12	7.96	7.32	8.42	9.48	-13.89%
YoY %	-26.05%	-35.71%	2.01%	8.74%	-13.06%	-11.18%	-	-
Horiz. %	40.72%	55.06%	85.65%	83.97%	77.22%	88.82%	100.00%	-
DPS	2.50	4.96	7.44	7.44	4.96	7.93	5.49	-12.27%
YoY %	-49.60%	-33.33%	0.00%	50.00%	-37.45%	44.44%	-	-
Horiz. %	45.54%	90.35%	135.52%	135.52%	90.35%	144.44%	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	8.00	5.49	4.13	6.68	6.39	4.28	4.21	11.28%
YoY %	45.72%	32.93%	-38.17%	4.54%	49.30%	1.66%	-	-
Horiz. %	190.02%	130.40%	98.10%	158.67%	151.78%	101.66%	100.00%	-
P/EPS	38.38	23.96	14.66	28.68	29.00	19.66	23.04	8.86%
YoY %	60.18%	63.44%	-48.88%	-1.10%	47.51%	-14.67%	-	-
Horiz. %	166.58%	103.99%	63.63%	124.48%	125.87%	85.33%	100.00%	-
EY	2.61	4.17	6.82	3.49	3.45	5.09	4.34	-8.11%
YoY %	-37.41%	-38.86%	95.42%	1.16%	-32.22%	17.28%	-	-
Horiz. %	60.14%	96.08%	157.14%	80.41%	79.49%	117.28%	100.00%	-
DY	1.69	3.97	6.25	3.26	2.34	4.79	2.51	-6.37%
YoY %	-57.43%	-36.48%	91.72%	39.32%	-51.15%	90.84%	-	-
Horiz. %	67.33%	158.17%	249.00%	129.88%	93.23%	190.84%	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	6.06	6.97	4.06	6.59	7.08	4.56	4.76	4.10%
YoY %	-13.06%	71.67%	-38.39%	-6.92%	55.26%	-4.20%	-	-
Horiz. %	127.31%	146.43%	85.29%	138.45%	148.74%	95.80%	100.00%	-
P/EPS	29.04	30.42	14.42	28.31	32.12	20.96	26.06	1.81%
YoY %	-4.54%	110.96%	-49.06%	-11.86%	53.24%	-19.57%	-	-
Horiz. %	111.44%	116.73%	55.33%	108.63%	123.25%	80.43%	100.00%	-
EY	3.44	3.29	6.94	3.53	3.11	4.77	3.84	-1.81%
YoY %	4.56%	-52.59%	96.60%	13.50%	-34.80%	24.22%	-	-
Horiz. %	89.58%	85.68%	180.73%	91.93%	80.99%	124.22%	100.00%	-
DY	2.23	3.13	6.36	3.30	2.11	4.49	2.22	0.07%
YoY %	-28.75%	-50.79%	92.73%	56.40%	-53.01%	102.25%	-	-
Horiz. %	100.45%	140.99%	286.49%	148.65%	95.05%	202.25%	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