[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.8%
YoY- 21.61%
Quarter Report
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 343,656 266,432 177,725 88,695 355,044 265,115 174,041 57.19%
PBT 81,594 63,306 41,135 20,363 76,217 59,656 37,822 66.72%
Tax -10,280 -7,734 -6,053 -3,214 -11,818 -10,564 -6,424 36.69%
NP 71,314 55,572 35,082 17,149 64,399 49,092 31,398 72.53%
-
NP to SH 75,262 60,075 35,082 17,149 65,465 49,092 31,398 78.82%
-
Tax Rate 12.60% 12.22% 14.71% 15.78% 15.51% 17.71% 16.98% -
Total Cost 272,342 210,860 142,643 71,546 290,645 216,023 142,643 53.72%
-
Net Worth 314,829 337,465 300,783 281,131 283,530 297,527 291,552 5.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 68,311 69,925 36,543 36,547 61,759 61,750 30,837 69.68%
Div Payout % 90.77% 116.40% 104.17% 213.11% 94.34% 125.79% 98.21% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 314,829 337,465 300,783 281,131 283,530 297,527 291,552 5.23%
NOSH 297,008 304,023 281,105 281,131 280,723 280,686 280,339 3.91%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.75% 20.86% 19.74% 19.33% 18.14% 18.52% 18.04% -
ROE 23.91% 17.80% 11.66% 6.10% 23.09% 16.50% 10.77% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 115.71 87.64 63.22 31.55 126.47 94.45 62.08 51.28%
EPS 25.34 19.76 12.48 6.10 22.94 17.49 11.20 72.08%
DPS 23.00 23.00 13.00 13.00 22.00 22.00 11.00 63.29%
NAPS 1.06 1.11 1.07 1.00 1.01 1.06 1.04 1.27%
Adjusted Per Share Value based on latest NOSH - 281,131
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.88 39.45 26.31 13.13 52.57 39.25 25.77 57.18%
EPS 11.14 8.89 5.19 2.54 9.69 7.27 4.65 78.75%
DPS 10.11 10.35 5.41 5.41 9.14 9.14 4.57 69.53%
NAPS 0.4661 0.4997 0.4454 0.4163 0.4198 0.4405 0.4317 5.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.50 6.25 5.95 5.26 4.30 4.68 4.23 -
P/RPS 5.62 7.13 9.41 16.67 3.40 4.95 6.81 -11.98%
P/EPS 25.65 31.63 47.68 86.23 18.44 26.76 37.77 -22.68%
EY 3.90 3.16 2.10 1.16 5.42 3.74 2.65 29.29%
DY 3.54 3.68 2.18 2.47 5.12 4.70 2.60 22.77%
P/NAPS 6.13 5.63 5.56 5.26 4.26 4.42 4.07 31.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/10/15 28/07/15 28/04/15 24/02/15 28/10/14 05/08/14 -
Price 5.53 6.11 6.10 6.09 4.99 4.24 4.65 -
P/RPS 4.78 6.97 9.65 19.30 3.95 4.49 7.49 -25.81%
P/EPS 21.82 30.92 48.88 99.84 21.40 24.24 41.52 -34.80%
EY 4.58 3.23 2.05 1.00 4.67 4.13 2.41 53.24%
DY 4.16 3.76 2.13 2.13 4.41 5.19 2.37 45.36%
P/NAPS 5.22 5.50 5.70 6.09 4.94 4.00 4.47 10.86%

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