[GTRONIC] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
25-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -24.42%
YoY- -51.28%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 211,950 206,437 215,346 245,836 282,081 313,702 343,656 -27.56%
PBT 33,807 33,917 33,448 43,023 54,755 66,950 81,594 -44.45%
Tax -6,558 -7,208 -7,727 -7,927 -8,322 -9,106 -10,280 -25.91%
NP 27,249 26,709 25,721 35,096 46,433 57,844 71,314 -47.37%
-
NP to SH 27,249 26,709 25,721 35,096 46,433 57,844 71,314 -47.37%
-
Tax Rate 19.40% 21.25% 23.10% 18.43% 15.20% 13.60% 12.60% -
Total Cost 184,701 179,728 189,625 210,740 235,648 255,858 272,342 -22.82%
-
Net Worth 268,355 257,392 264,822 281,630 285,161 275,222 287,982 -4.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 53,613 39,489 64,664 59,122 66,149 52,032 68,920 -15.42%
Div Payout % 196.75% 147.85% 251.41% 168.46% 142.46% 89.95% 96.64% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 268,355 257,392 264,822 281,630 285,161 275,222 287,982 -4.60%
NOSH 282,480 282,848 281,725 281,630 282,337 280,839 271,681 2.63%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.86% 12.94% 11.94% 14.28% 16.46% 18.44% 20.75% -
ROE 10.15% 10.38% 9.71% 12.46% 16.28% 21.02% 24.76% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.03 72.99 76.44 87.29 99.91 111.70 126.49 -29.42%
EPS 9.65 9.44 9.13 12.46 16.45 20.60 26.25 -48.71%
DPS 19.00 14.00 23.00 20.99 23.43 18.53 25.37 -17.54%
NAPS 0.95 0.91 0.94 1.00 1.01 0.98 1.06 -7.04%
Adjusted Per Share Value based on latest NOSH - 281,630
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.38 30.57 31.88 36.40 41.77 46.45 50.88 -27.56%
EPS 4.03 3.95 3.81 5.20 6.88 8.56 10.56 -47.41%
DPS 7.94 5.85 9.57 8.75 9.79 7.70 10.20 -15.39%
NAPS 0.3973 0.3811 0.3921 0.417 0.4222 0.4075 0.4264 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.09 5.16 3.48 3.65 3.33 5.41 6.50 -
P/RPS 8.12 7.07 4.55 4.18 3.33 4.84 5.14 35.68%
P/EPS 63.13 54.64 38.12 29.29 20.25 26.27 24.76 86.74%
EY 1.58 1.83 2.62 3.41 4.94 3.81 4.04 -46.55%
DY 3.12 2.71 6.61 5.75 7.04 3.42 3.90 -13.83%
P/NAPS 6.41 5.67 3.70 3.65 3.30 5.52 6.13 3.02%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/07/17 25/04/17 23/02/17 25/10/16 26/07/16 26/04/16 23/02/16 -
Price 6.17 5.25 4.40 3.56 3.27 3.89 5.53 -
P/RPS 8.22 7.19 5.76 4.08 3.27 3.48 4.37 52.43%
P/EPS 63.96 55.60 48.19 28.57 19.88 18.89 21.07 109.79%
EY 1.56 1.80 2.07 3.50 5.03 5.29 4.75 -52.43%
DY 3.08 2.67 5.23 5.90 7.16 4.76 4.59 -23.37%
P/NAPS 6.49 5.77 4.68 3.56 3.24 3.97 5.22 15.63%

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