[GTRONIC] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.18%
YoY- -7.47%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 223,330 239,599 350,507 246,502 245,836 356,361 343,609 -6.92%
PBT 48,853 54,280 77,706 39,430 43,023 79,866 74,691 -6.82%
Tax -371 -2,119 -4,534 -6,955 -7,927 -8,988 -12,502 -44.32%
NP 48,482 52,161 73,172 32,475 35,096 70,878 62,189 -4.06%
-
NP to SH 48,482 52,161 73,172 32,475 35,096 72,038 62,127 -4.04%
-
Tax Rate 0.76% 3.90% 5.83% 17.64% 18.43% 11.25% 16.74% -
Total Cost 174,848 187,438 277,335 214,027 210,740 285,483 281,420 -7.61%
-
Net Worth 294,555 301,111 300,194 272,265 281,630 359,347 297,236 -0.15%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 33,472 53,480 20,000 45,282 59,122 68,920 61,623 -9.66%
Div Payout % 69.04% 102.53% 27.33% 139.44% 168.46% 95.67% 99.19% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 294,555 301,111 300,194 272,265 281,630 359,347 297,236 -0.15%
NOSH 669,444 669,444 668,871 283,609 281,630 323,736 280,412 15.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.71% 21.77% 20.88% 13.17% 14.28% 19.89% 18.10% -
ROE 16.46% 17.32% 24.37% 11.93% 12.46% 20.05% 20.90% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.36 35.81 52.54 86.92 87.29 110.08 122.54 -19.47%
EPS 7.24 7.80 10.97 11.45 12.46 22.25 22.16 -16.99%
DPS 5.00 8.00 3.00 16.00 20.99 21.29 22.00 -21.86%
NAPS 0.44 0.45 0.45 0.96 1.00 1.11 1.06 -13.61%
Adjusted Per Share Value based on latest NOSH - 283,609
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.07 35.48 51.90 36.50 36.40 52.76 50.88 -6.92%
EPS 7.18 7.72 10.83 4.81 5.20 10.67 9.20 -4.04%
DPS 4.96 7.92 2.96 6.70 8.75 10.20 9.12 -9.64%
NAPS 0.4361 0.4458 0.4445 0.4031 0.417 0.5321 0.4401 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.65 2.06 2.50 6.15 3.65 6.25 4.68 -
P/RPS 7.94 5.75 4.76 7.08 4.18 5.68 3.82 12.95%
P/EPS 36.59 26.43 22.79 53.71 29.29 28.09 21.12 9.58%
EY 2.73 3.78 4.39 1.86 3.41 3.56 4.73 -8.74%
DY 1.89 3.88 1.20 2.60 5.75 3.41 4.70 -14.07%
P/NAPS 6.02 4.58 5.56 6.41 3.65 5.63 4.42 5.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/10/20 29/10/19 30/10/18 31/10/17 25/10/16 27/10/15 28/10/14 -
Price 2.92 2.20 2.27 6.59 3.56 6.11 4.24 -
P/RPS 8.75 6.14 4.32 7.58 4.08 5.55 3.46 16.70%
P/EPS 40.32 28.22 20.70 57.55 28.57 27.46 19.14 13.20%
EY 2.48 3.54 4.83 1.74 3.50 3.64 5.23 -11.68%
DY 1.71 3.64 1.32 2.43 5.90 3.48 5.19 -16.87%
P/NAPS 6.64 4.89 5.04 6.86 3.56 5.50 4.00 8.80%

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